BNBCalc.com Investment Analysis Report of 6011 Larimer Square, San Antonio, TX, USA

4 bed • 2.5 bath • 14 guests • $260,000

BNB

Calc

Return Metrics

32.39% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

14.9%

Revenue Appreciation Assumption:

Cash on Cash Return

32.39%

Cap Rate

18.81%

Return on Investment

89.86%

Annual Revenue

$74,510

AirDNA projects $236/night at 66% occupancy ($56,890).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,132

Annual Expenses

$25,586

Utilities

$625

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$300

Gas

$55

Other

$50

Maintenance

$1,321

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$621

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

Property Manager Fee

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

$16,513

Deductible property tax

$7,800

Est. Depreciation Value

$126,547

Profit on this property

$48,924

Your total deduction

$101,936

So, your new taxable income is your previous income minus your total deduction ($150,000 - $101,936)

$48,064

Your old tax bill

$45,000

Your new tax bill

$14,419

Estimated tax savings

$30,581

6011 Larimer Square San Antonio, Texas, 78249-2441

4 bed • 2.5 bath • 14 guests • $260,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$74,510

Profit (Cash Flow)

$22,812

Cap Rate

18.8%

Annual Revenue

$74,510

AirDNA projects $236/night at 66% occupancy ($56,890)

Occupancy Rate

Avg Daily Rate

Return Metrics

32.39% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

14.9%

Revenue Appreciation

Cash on Cash Return

32.39%

Cap Rate

18.81%

Return on Investment

89.86%

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 estimated deduction will be...

Deductible mortgage interest

$16,513

Deductible property tax

$7,800

Your total deduction

$15,640

Your adjusted annual income

$150,000 - $15,640 = $134,360

Taxes on $134,360 (30%)

$40,308

Your old tax bill

$45,000

Your new tax bill

$40,308

Estimated tax savings

$4,692

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