BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4602 Hawthorn Woods, San Antonio, Texas 78249, United States

5 bed • 4 bath • 12 guests • $664,700

BNB

Calc

Report by:

Justin Thompson

Owner at GatherSTR

248-798-4383

jt@gatherstr.com

http://gatherstr.com

Annual Revenue

$109,938

Profit (Cash Flow)

$19,102

Cap Rate

11.9%

Annual Revenue

$109,938

AirDNA projects $430/night at 70% occupancy ($109,938).

BNB Calc projects a 70% occupancy rate, $430 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

11.51% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,101$38,203$57,304$76,406$95,507$191,015$573,047
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$531,760$531,760$531,760$531,760$531,760$531,760$531,760
Down Payment$132,940$132,940$132,940$132,940$132,940$132,940$132,940
Property Appreciation$19,941$40,480$61,635$83,425$105,869$228,601$948,701
Total Return$703,742$743,383$783,640$824,532$866,077$1,084,317$2,186,448

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.51%

Cap Rate

11.91%

Return on Investment

26.21%

property-location

4602 Hawthorn Woods San Antonio, Texas, 78249-1488

5 bed • 4 bath • 12 guests

Agent

This property is for sale!

Contact Justin

Owner at GatherSTR

San Antonio

Guide

Zoning

Market

Guide


Laws


Market Data

$109,938

Annual Revenue


AirDNA projects $430/night at 70% occupancy ($109,938.44).

Top 101% of comparables

Top 101% of comparables


$19,102

Profit

Revenue

$109,938

Operating Expenses

$30,720

Operating Income

$79,218

Mortgage & Taxes

$60,116

Profit (Cash Flow)

$19,102

$165,881

Cash Investment

Down Payment

$132,940

Renos & Furnishing

$13,000

Closing Costs

$19,941

Total

$165,881

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.51%

Cap Rate

11.91%

Profit (Cummulative)

$19,102

$531,760

$13,000

$19,941

$0

Total Gain

$43,485

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$42,216

Deductible property tax

$13,294

Your total deduction

$161,945

Your adjusted annual income

$150,000 - $161,945 = -$11,945


Taxes on -$11,945 (30%)

-$3,583

Your old tax bill

$45,000

Your new tax bill

-$3,583


Estimated tax savings

$48,583

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

9,975 sqft

Year built:

1987

Size:

4,323 sqft

Type:

SFR

Parking:

2

Heating:

FORCED AIR

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 9,975 sqft
  • Building area: 4,323 sqft
  • Garage: Yes
  • Heating: Forced air
  • Pool: Yes
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 17029-059-0420
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $556,440
  • County Est. Land Value: $78,620
  • Assessed Land Value: $78,620
  • County Est. Structure Value: $477,820
  • Market Estimate: -


Schools

  • Elementary School: Blattman Elementary School with 8/10 star rating
  • Middle School: Rawlinson Middle School with 7/10 star rating
  • High School: Clark High School with 6/10 star rating