3122 Samar Dr
San Antonio, Texas, 78217-3941
4 bed • 3 bath • 12 guests • $350,000
Annual Revenue
$39,347
Profit (Cash Flow)
-$3,051
Cash on Cash Return
-3.3%
Annual Revenue
AirDNA projects $171/night at 63% occupancy ($39,347).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.34% 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
-3.34%
Cap Rate
5.87%
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
$57,841
Your adjusted annual income
$150,000 - $57,841 = $92,158
Taxes on $92,158 (30%)
$27,647
Your old tax bill
$45,000
Your new tax bill
$27,647
Estimated tax savings
$17,352
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