BNBCalc.com Investment Analysis Report of 310 Pradera Cv

3 bed • 2 bath • 9 guests • $208,900

BNB

Calc

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%

Return on Investment

27.65%

Annual Revenue

$40,327

AirDNA projects $181/night at 61% occupancy ($40,326). Airbtics projects $151/night at 59% occupancy ($32,539). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,924$32,624$52,800$73,111
Occupancy45%60%77%85%
Nightly Rate$106$139$176$222

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

SA 151 Abode - Close to Lackland AFB/Sea World
$31,749
$159
52%
3152$150❌❌❌N / Y⭐️ 5 (16)Profile

B

Modern Home with Classic Charm in San Antonio
$61,745
$250
63%
3161$146❌❌❌N / Y⭐️ 4.9 (117)Profile

C

Casa Amor in San Antonio
$33,926
$115
73%
3161$100❌❌❌N / Y⭐️ 4.9 (50)Profile

D

Cozy 3BR w Modern Amenities and Pool
$18,026
$104
41%
3162$110✅❌❌N / Y⭐️ 4.9 (74)Profile

E

Urban Motîf: A Westside Lifestyle
$30,212
$135
53%
3381$175❌❌✅N / Y⭐️ 4.5 (44)Profile

Operating Expenses

Monthly Expenses

$1,577

Annual Expenses

$18,922

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,036

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$336

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,174

Annual Mortgage & Tax

$14,088

Downpayment

Purchase Price

$208,900

Percent Down

20%

Total Downpayment

$41,780

Total Loan Amount

$167,120

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,002

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$172

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

4,008 sqft

Year built:

2020

Size:

1,420 sqft

Type:

SFR

Parking:

1

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
530 Erline Ave219365,0091960$027
307 Griggs Ave319287,1871965$00
5303 Grey Rock Dr329356,1421972$00
6718 Buena Vista St311,0847,5791964$049
622 Absolon Farm331,9115,6192005$048
759 Sw 39th St211,2807,2311965$00
4123 Mesa Cv321,4504,7922020$043
4219 Volcano Way321,4504,6172020$0195
4810 Fortuna Pl321,0604,4002002$025
502 Builder Ln311,0165,6192002$039

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:4,008 sqft
  • Building area: 1,420 sqft
  • Garage: 399 sqft
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 11379-016-0050
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $173,770
  • County Est. Land Value: $45,080
  • Assessed Land Value: $45,080
  • County Est. Structure Value: $128,690

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
08/20/20$00%Mitchell Rostollan
08/20/20$00%Mitchell Rostollan
08/20/20$00%Lennar Hms Of Texas Sales & Marke

Ownership

  • Name: Mitchell Rostollan
  • Owner Occupied: Yes
  • Owner Mailing Address: 310 Pradera Cv, San Antonio, Tx 78237
  • Years Owned: 47
  • Home Equity: -
  • Mortgage Balance Remaining: $175,497
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • 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

$9,915

Deductible property tax

$2,068

Est. Depreciation Value

$107,150

Profit on this property

$21,404

Your total deduction

$97,728

So, your new taxable income is your previous income minus your total deduction ($150,000 - $97,728)

$52,272

Your old tax bill

$45,000

Your new tax bill

$15,682

Estimated tax savings

$29,318

property-location

310 Pradera Cove San Antonio, Texas, 78237

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,002/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$40,327

Annual Revenue

BNBCalc predicts this property will get $151 per night with 59% 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

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.93%

Cap Rate

10.24%

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

$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