BNBCalc.com Investment Analysis Report of 13700 Judson Rd

3 bed • 2 bath • 6 guests • $66,000

BNB

Calc

Return Metrics

57.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.75%

Cap Rate

27.46%

Return on Investment

68.85%

Annual Revenue

$36,561

AirDNA projects $182/night at 55% occupancy ($36,560). Airbtics projects $156/night at 60% occupancy ($34,186). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$23,079	$33,728	$53,838	$66,229
Occupancy	49%	62%	74%	81%
Nightly Rate	$122	$140	$189	$210

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Lg 3 bedroom home with game rm	$34,360	$151	49%	3	3	11	1	$200	❌	❌	❌	N / Y	⭐️ 4.9 (49)	Profile
B Spacious, Schlitterbahn, Dwtn.,JBSA, Randolph	$38,417	$174	57%	3	3	8	3	$175	❌	❌	❌	N / Y	⭐️ 5 (35)	Profile
C Cozy, clean and spacious home in SA w/ pool & GmRm	$30,560	$145	50%	3	2	8	2	$175	✅	❌	❌	N / Y	⭐️ 5 (95)	Profile
D Modern oasis in the city; King bed NEW Hot tub!	$43,345	$130	88%	3	3	7	2	$150	❌	✅	❌	N / Y	⭐️ 4.9 (69)	Profile
E Northeast Spacious Stay	$18,399	$136	33%	3	3	6	3	$150	❌	❌	✅	N / Y	⭐️ 4.5 (29)	Profile

Operating Expenses

Monthly Expenses

$1,536

Annual Expenses

$18,433

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,005

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$305

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$371

Annual Mortgage & Tax

$4,452

Downpayment

Purchase Price

$66,000

Percent Down

20%

Total Downpayment

$13,200

Total Loan Amount

$52,800

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$317

Property Tax Yearly

0.99%

Property Tax Monthly

$54

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

Year built:

2014

Size:

1,080 sqft

Type:

MOBILE

Parking:

Heating:

Forced Air Unit

Property Details

MLS Status: N/A

Property Use: Mobile/Manufactured Home (Regardless Of Land Ownership)

Stories: 1

Lot size:-

Building area: 1,080 sqft

Garage: -

Heating: Forced air unit

Pool: No

Fireplaces:

Basement: No basement

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 82500-301-0244

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $54,670

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $54,670

Market Estimate: -

Ownership

Name: Lisa Carlson

Owner Occupied: Yes

Owner Mailing Address: 13700 Judson Rd Lot 244, San Antonio, TX 78233

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No

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

$3,132

Deductible property tax

$653

Est. Depreciation Value

$35,837

Profit on this property

$18,128

Your total deduction

$21,495

So, your new taxable income is your previous income minus your total deduction ($150,000 - $21,495)

$128,505

Your old tax bill

$45,000

Your new tax bill

$38,551

Estimated tax savings

$6,449

13700 Judson Rd San Antonio, Texas, 78233

3 bed • 2 bath • 6 guests

Purchase Price

Est. $317/mo

Inquire about this property

Contact Agent

$716,400

Zestimate

$36,561

Annual Revenue

BNBCalc predicts this property will get $156 per night with 60% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

57.75%

Cap Rate

27.46%

Return on Investment

68.85%

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

$3,132

Deductible property tax

$653

Your total deduction

-$3,011

Your adjusted annual income

$150,000 - -$3,011 = $153,011

Taxes on $153,011 (30%)

$45,903

Your old tax bill

$45,000

Your new tax bill

$45,903

Estimated tax savings

-$903

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