310 Pradera Cove San Antonio, Texas, 78237
3 bed • 2 bath • 9 guests • $208,900
Annual Revenue
$40,327
Profit (Cash Flow)
$7,316
Cap Rate
10.2%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $181/night at 61% occupancy ($40,327) Airbtics projects $151/night at 59% occupancy ($32,540)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$40,327
$40,327
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$31,749 | $159 | 52% | 3 | 1 | 5 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (16) | Profile | |
$61,745 | $250 | 63% | 3 | 1 | 6 | 1 | $146 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (117) | Profile | |
$33,926 | $115 | 73% | 3 | 1 | 6 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (50) | Profile | |
$18,026 | $104 | 41% | 3 | 1 | 6 | 2 | $110 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (74) | Profile | |
$30,212 | $135 | 53% | 3 | 3 | 8 | 1 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.5 (44) | Profile |
Return Metrics
12.93% 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
12.93%
Cap Rate
10.24%
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
$9,915
Deductible property tax
$2,068
Your total deduction
$24,666
Your adjusted annual income
$150,000 - $24,666 = $125,334
Taxes on $125,334 (30%)
$37,600
Your old tax bill
$45,000
Your new tax bill
$37,600
Estimated tax savings
$7,400
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