4619 Hershey Dr
San Antonio, Texas, 78220-4709
3 bed • 1 bath • 4 guests • $190,000
Annual Revenue
$37,583
Profit (Cash Flow)
$6,201
Cash on Cash Return
11.9%
Annual Revenue
AirDNA projects $147/night at 70% occupancy ($37,583).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.93% 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
11.93%
Cap Rate
10%
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
$9,017
Deductible property tax
$1,880
Your total deduction
$25,084
Your adjusted annual income
$150,000 - $25,084 = $124,915
Taxes on $124,915 (30%)
$37,474
Your old tax bill
$45,000
Your new tax bill
$37,474
Estimated tax savings
$7,525
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