349 Willow View Cibolo, Texas, 78108-2296
4 bed • 3 bath • 12 guests • $340,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$52,796
Profit (Cash Flow)
$9,321
Cap Rate
9.5%
Annual Revenue
AirDNA projects $295/night at 49% occupancy ($52,796)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.47% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.47%
Cap Rate
9.48%
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 estimated deduction will be...
Deductible mortgage interest
$16,137
Deductible property tax
$3,366
Your total deduction
$39,282
Your adjusted annual income
$150,000 - $39,282 = $110,718
Taxes on $110,718 (30%)
$33,215
Your old tax bill
$45,000
Your new tax bill
$33,215
Estimated tax savings
$11,785
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