BNBCalc.com Investment Analysis Report of 2734 E Houston St, San Antonio, TX 78202, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

14.76% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.76%

Cap Rate

10.55%

Return on Investment

30.18%

Annual Revenue

$52,135

AirDNA projects $183/night at 55% occupancy ($36,761).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,705

Annual Expenses

$20,458

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,134

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$434

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

Property Manager Fee

$0

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$31,677

Your total deduction

$129,140

So, your new taxable income is your previous income minus your total deduction ($150,000 - $129,140)

$20,860

Your old tax bill

$45,000

Your new tax bill

$6,258

Estimated tax savings

$38,742

2734 E Houston St San Antonio, Texas, 78202-3215

3 bed • 2 bath • 6 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$52,135

Profit (Cash Flow)

$11,445

Cap Rate

10.6%

Annual Revenue

$52,135

AirDNA projects $183/night at 55% occupancy ($36,762)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.76% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.76%

Cap Rate

10.55%

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 estimated deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

$31,252

Your adjusted annual income

$150,000 - $31,252 = $118,748

Taxes on $118,748 (30%)

$35,624

Your old tax bill

$45,000

Your new tax bill

$35,624

Estimated tax savings

$9,376

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