BNBCalc.com Investment Analysis Report of 4214 Willowbrook Dr, San Antonio, TX, 78228

3 bed • 2 bath • 9 guests • $243,720

BNB

Calc

Return Metrics

5.49% 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

5.49%

Cap Rate

8.2%

Return on Investment

20.52%

Annual Revenue

$38,698

AirDNA projects $163/night at 65% occupancy ($38,697). Airbtics projects $161/night at 61% occupancy ($35,870). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$20,627$30,886$46,736$84,890
Occupancy52%64%72%79%
Nightly Rate$103$124$168$283

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Heated Swimming pool & Hot tub 7 bed central home
$66,026
$217
79%
33161$199✅✅✅N / Y⭐️ 4.9 (57)Profile

B

Free Driveway Parking | Washer/Dryer| Fast Wi-fi
$23,687
$81
71%
3382$100❌❌✅N / Y⭐️ 4.6 (24)Profile

C

Dedicated Workspace | Free Parking | Washer/Dryer
$30,551
$107
74%
3372$100❌❌✅N / Y⭐️ 4.7 (49)Profile

D

Spacious 3 Bed Apartment In Med Center (Near Rim)
$26,237
$75
86%
3391$50❌❌✅N / Y⭐️ 4.8 (65)Profile

E

Spurs & Stars Retreat Hot Tub * Family Fun
$39,441
$158
66%
3362$125✅✅❌N / Y⭐️ 5 (77)Profile

Operating Expenses

Monthly Expenses

$1,559

Annual Expenses

$18,711

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,022

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$322

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,370

Annual Mortgage & Tax

$16,440

Downpayment

Purchase Price

$243,720

Percent Down

20%

Total Downpayment

$48,744

Total Loan Amount

$194,976

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,169

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$201

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$11,567

Deductible property tax

$2,413

Est. Depreciation Value

$117,689

Profit on this property

$19,987

Your total deduction

$111,682

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,682)

$38,318

Your old tax bill

$45,000

Your new tax bill

$11,495

Estimated tax savings

$33,505

property-location

4214 Willowbrook Dr San Antonio, Texas, 78228

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,169/mo

Agent

Inquire about this property

Contact Agent

$277,000

Zestimate

46

Airbnb Investor Score

$3,546

Annual Profit

8.2%

Cap Rate

5.5%

Cash on Cash

$38,698

Annual Revenue

BNBCalc predicts this property will get $161 per night with 61% occupancy, putting it in the top 49% 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

5.49%

Cap Rate

8.2%

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

$11,567

Deductible property tax

$2,413

Your total deduction

$31,443

Your adjusted annual income

$150,000 - $31,443 = $118,557

Taxes on $118,557 (30%)

$35,567

Your old tax bill

$45,000

Your new tax bill

$35,567

Estimated tax savings

$9,433

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com