BNBCalc Short Term Rental Investment Analysis 8915 Datapoint Dr Apt 49H San Antonio TX 78229

2 bed • 2 bath • 6 guests • $155,293

BNB

Calc

Annual Revenue

$27,919

Profit (Cash Flow)

$9,672

Cap Rate

7.2%

Annual Revenue

$27,919

AirDNA projects $156/night at 49% occupancy ($27,919).

BNB Calc projects a 49% occupancy rate, $156 rate per night.

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

Return Metrics

22.91% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,672	$19,344	$29,017	$38,689	$48,361	$96,723	$290,170
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$124,234	$124,234	$124,234	$124,234	$124,234	$124,234	$124,234
Down Payment	$31,058	$31,058	$31,058	$31,058	$31,058	$31,058	$31,058
Property Appreciation	$4,658	$9,457	$14,399	$19,490	$24,734	$53,407	$221,643
Total Return	$169,624	$184,095	$198,709	$213,473	$228,388	$305,424	$667,107

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.91%

Cap Rate

7.21%

Return on Investment

37.55%

8915 Donore Sq San Antonio, TX, 78229

2 bed • 2 bath • 6 guests

Purchase Price

Est. $745/mo

Inquire about this property

Contact Agent

$155,293

Zestimate

$27,919

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,672

Profit

Revenue

$27,919

Operating Expenses

$16,710

Operating Income

$11,210

Mortgage & Taxes

$1,537

Profit (Cash Flow)

$9,672

$42,217

Cash Investment

Down Payment

$31,059

Renos & Furnishing

$6,500

Closing Costs

$4,659

Total

$42,217

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.91%

Cap Rate

7.21%

Return on Investment

37.55%

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

$7,370

Deductible property tax

$1,537

Your total deduction

$15,547

Your adjusted annual income

$150,000 - $15,547 = $134,453

Taxes on $134,453 (30%)

$40,336

Your old tax bill

$45,000

Your new tax bill

$40,336

Estimated tax savings

$4,664

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -