139 E Rosewood Ave San Antonio, Texas, 78212-2328
2 bed • 3 bath • 8 guests • $750,000
Annual Revenue
$43,932
Profit (Cash Flow)
-$26,052
Cap Rate
3.3%
Annual Revenue
AirDNA projects $194/night at 62% occupancy ($43,932)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.53% 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
-14.53%
Cap Rate
3.27%
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
$35,596
Deductible property tax
$7,425
Your total deduction
$129,999
Your adjusted annual income
$150,000 - $129,999 = $20,001
Taxes on $20,001 (30%)
$6,000
Your old tax bill
$45,000
Your new tax bill
$6,000
Estimated tax savings
$39,000
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