BNBCalc.com Investment Analysis Report of 4619 Hershey Dr, San Antonio, TX 78220, USA

3 bed • 1 bath • 4 guests • $190,000

BNB

Calc

Return Metrics

13.09% 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

13.09%

Cap Rate

10.32%

Return on Investment

27.65%

Annual Revenue

$37,584

AirDNA projects $147/night at 70% occupancy ($37,583).

User selected values for this report: 70% occupancy rate, $147 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,497

Annual Expenses

$17,966

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,013

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$313

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$9,018

Deductible property tax

$1,881

Est. Depreciation Value

$64,537

Profit on this property

$19,618

Your total deduction

$55,818

So, your new taxable income is your previous income minus your total deduction ($150,000 - $55,818)

$94,182

Your old tax bill

$45,000

Your new tax bill

$28,255

Estimated tax savings

$16,745

property-location

4619 Hershey Dr San Antonio, Texas, 78220-4709

3 bed • 1 bath • 4 guests

Est. $911/mo

Agent

Inquire about this property

Contact Agent

$37,584

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.09%

Cap Rate

10.32%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$9,018

Deductible property tax

$1,881

Your total deduction

$12,313

Your adjusted annual income

$150,000 - $12,313 = $137,687

Taxes on $137,687 (30%)

$41,306

Your old tax bill

$45,000

Your new tax bill

$41,306

Estimated tax savings

$3,694

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