BNBCalc.com Investment Analysis Report of 5826 Pine Country St, San Antonio, TX 78247, USA

3 bed • 2 bath • 10 guests • $350,000

BNB

Calc

Return Metrics

0.99% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.99%

Cap Rate

6.99%

Return on Investment

16.65%

Annual Revenue

$43,873

AirDNA projects $231/night at 52% occupancy ($43,873).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,615

Annual Expenses

$19,384

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,066

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$366

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

Property Manager Fee

$0

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,637

Profit on this property

$24,490

Your total deduction

$162,224

So, your new taxable income is your previous income minus your total deduction ($150,000 - $162,224)

-$12,224

Your old tax bill

$45,000

Your new tax bill

-$3,667

Estimated tax savings

$48,667

property-location

5826 Pine Country St San Antonio, Texas, 78247-1431

3 bed • 2 bath • 10 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$43,873

Profit (Cash Flow)

$886

Cap Rate

7.0%

Annual Revenue

$43,873

AirDNA projects $231/night at 52% occupancy ($43,873).

Occupancy Rate

Avg Daily Rate

Return Metrics

0.99% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.99%

Cap Rate

6.99%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$48,656

Your adjusted annual income

$150,000 - $48,656 = $101,344

Taxes on $101,344 (30%)

$30,403

Your old tax bill

$45,000

Your new tax bill

$30,403

Estimated tax savings

$14,597

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