BNBCalc Short Term Rental Investment Analysis 610 E Market St unit 2913, San Antonio, TX 78205, USA

1 bed • 1 bath • 2 guests • $400,000

BNB

Calc

Annual Revenue

$35,020

Profit (Cash Flow)

-$9,596

Cap Rate

4.3%

Annual Revenue

$35,020

AirDNA projects $188/night at 51% occupancy ($35,019).

BNB Calc projects a 51% occupancy rate, $188 rate per night.

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

Return Metrics

-9.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,595	-$19,191	-$28,787	-$38,382	-$47,978	-$95,956	-$287,870
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$402,404	$405,168	$408,303	$411,820	$415,731	$441,609	$683,034

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.96%

Cap Rate

4.34%

Return on Investment

6.58%

610 E Market St San Antonio, Texas, 78205-2636

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$35,020

Annual Revenue

AirDNA projects $188/night at 51% occupancy ($35,019.59).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,596

Profit

Revenue

$35,020

Operating Expenses

$17,633

Operating Income

$17,387

Mortgage & Taxes

$26,983

Profit (Cash Flow)

-$9,596

$96,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$4,250

Closing Costs

$12,000

Total

$96,250

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.96%

Cap Rate

4.34%

Return on Investment

6.58%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$95,858

Your adjusted annual income

$150,000 - $95,858 = $54,142

Taxes on $54,142 (30%)

$16,243

Your old tax bill

$45,000

Your new tax bill

$16,243

Estimated tax savings

$28,757

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