300 Skyforest Dr San Antonio, Texas, 78232-2124
3 bed • 2 bath • 9 guests • $405,700
$405,700
Zestimate
Est. $1,946/mo
Annual Revenue
$58,373
Profit (Cash Flow)
$9,745
Cap Rate
9.1%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $262/night at 61% occupancy ($58,373) Airbtics projects $208/night at 65% occupancy ($49,381)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$58,373
$58,373
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$84,314 | $280 | 78% | 3 | 3 | 10 | 2 | $180 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (125) | Profile | |
$33,704 | $118 | 67% | 3 | 3 | 8 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (177) | Profile | |
$31,128 | $170 | 46% | 3 | 4 | 7 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.5 (4) | Profile | |
$33,439 | $138 | 59% | 3 | 3 | 6 | 1 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (69) | Profile | |
$26,956 | $125 | 58% | 3 | 4 | 6 | 3 | $37 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (44) | Profile |
Return Metrics
9.57% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.57%
Cap Rate
9.14%
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
$19,255
Deductible property tax
$4,016
Your total deduction
$32,942
Your adjusted annual income
$150,000 - $32,942 = $117,058
Taxes on $117,058 (30%)
$35,117
Your old tax bill
$45,000
Your new tax bill
$35,117
Estimated tax savings
$9,883
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