22547 Alabado
San Antonio, Texas, 78261-2896
4 bed • 4 bath • 15 guests • $650,000
Annual Revenue
$58,439
Profit (Cash Flow)
-$6,674
Cash on Cash Return
-4.2%
Annual Revenue
AirDNA projects $250/night at 64% occupancy ($58,439).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.15% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.15%
Cap Rate
5.71%
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
$30,849
Deductible property tax
$6,434
Your total deduction
$102,689
Your adjusted annual income
$150,000 - $102,689 = $47,310
Taxes on $47,310 (30%)
$14,193
Your old tax bill
$45,000
Your new tax bill
$14,193
Estimated tax savings
$30,806
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