21510 Garret Grove
San Antonio, Texas, 78261-2561
3 bed • 3 bath • 10 guests • $350,000
Annual Revenue
$60,309
Profit (Cash Flow)
$15,184
Cash on Cash Return
17.0%
Annual Revenue
AirDNA projects $258/night at 64% occupancy ($60,309).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.01% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.01%
Cap Rate
11.08%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$16,611
Deductible property tax
$3,464
Your total deduction
$38,324
Your adjusted annual income
$150,000 - $38,324 = $111,675
Taxes on $111,675 (30%)
$33,502
Your old tax bill
$45,000
Your new tax bill
$33,502
Estimated tax savings
$11,497
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com