522 E Huisache Ave San Antonio, Texas, 78212-5307
3 bed • 2 bath • 8 guests • $450,000
Annual Revenue
$48,008
Profit (Cash Flow)
-$2,261
Cap Rate
6.2%
Annual Revenue
AirDNA projects $212/night at 62% occupancy ($48,008)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.01% 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
-2.01%
Cap Rate
6.24%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$65,492
Your adjusted annual income
$150,000 - $65,492 = $84,508
Taxes on $84,508 (30%)
$25,353
Your old tax bill
$45,000
Your new tax bill
$25,353
Estimated tax savings
$19,647
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