BNBCalc.com Investment Analysis Report of 4619 Hershey Dr, San Antonio, TX 78220, USA

3 bed • 1 bath • 4 guests • $190,000

BNB

Calc

Return Metrics

11.93% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.93%

Cap Rate

10%

Return on Investment

26.5%

Annual Revenue

$37,584

AirDNA projects $147/night at 70% occupancy ($37,583).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,547

Annual Expenses

$18,566

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,013

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$313

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,018

Deductible property tax

$1,881

Est. Depreciation Value

$92,787

Profit on this property

$19,018

Your total deduction

$84,668

So, your new taxable income is your previous income minus your total deduction ($150,000 - $84,668)

$65,332

Your old tax bill

$45,000

Your new tax bill

$19,600

Estimated tax savings

$25,400

4619 Hershey Dr San Antonio, Texas, 78220-4709

3 bed • 1 bath • 4 guests • $190,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$37,584

Profit (Cash Flow)

$6,202

Cap Rate

10.0%

Annual Revenue

$37,584

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

Revenue Appreciation

Cash on Cash Return

11.93%

Cap Rate

10%

Return on Investment

26.5%

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

$9,018

Deductible property tax

$1,881

Your total deduction

$21,388

Your adjusted annual income

$150,000 - $21,388 = $128,612

Taxes on $128,612 (30%)

$38,584

Your old tax bill

$45,000

Your new tax bill

$38,584

Estimated tax savings

$6,416

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 recomend LearnLikeACPA.com