9003 Village Dr San Antonio, Texas, 78217-3405
6 bed • 6 bath • 20 guests • $1,500,000
Annual Revenue
$140,108
Profit (Cash Flow)
$7,030
Cap Rate
7.2%
Annual Revenue
AirDNA projects $548/night at 70% occupancy ($140,108)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.94% 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
1.94%
Cap Rate
7.21%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$201,250
Your adjusted annual income
$150,000 - $201,250 = -$51,250
Taxes on -$51,250 (30%)
-$15,375
Your old tax bill
$45,000
Your new tax bill
-$15,375
Estimated tax savings
$60,375
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