218 Majestic Oaks Dr Boerne, Texas, 78006-7957
3 bed • 3 bath • 8 guests
Est. $3,837/mo

Inquire about this property
Contact Agent
$96,790
Annual Revenue
Projected nightly rate is $271/night at 53% occupancy.
Top 101% of comparables
Top 101% of comparables
$17,162
Profit
Revenue
$96,790
Operating Expenses
$25,663
Operating Income
$71,127
Mortgage & Taxes
$53,965
Profit (Cash Flow)
$17,162
$192,750
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$8,750
Closing Costs
$24,000
Total
$192,750
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.9%
Cap Rate
8.89%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$37,969
Deductible property tax
$7,920
Your total deduction
$63,301
Your adjusted annual income
$150,000 - $63,301 = $86,699
Taxes on $86,699 (30%)
$26,010
Your old tax bill
$45,000
Your new tax bill
$26,010
Estimated tax savings
$18,990
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com