9507 Wahada Ave
San Antonio, Texas, 78217-5032
3 bed • 2 bath • 10 guests • $280,000
Annual Revenue
$35,202
Profit (Cash Flow)
-$1,930
Cash on Cash Return
-2.6%
Annual Revenue
AirDNA projects $158/night at 61% occupancy ($35,202).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.64% 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
-2.64%
Cap Rate
6.05%
Tax Calculator
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
$13,289
Deductible property tax
$2,771
Your total deduction
$45,705
Your adjusted annual income
$150,000 - $45,705 = $104,294
Taxes on $104,294 (30%)
$31,288
Your old tax bill
$45,000
Your new tax bill
$31,288
Estimated tax savings
$13,711
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