BNBCalc.com Investment Analysis Report of 8339 Echo Willow Dr, San Antonio, TX 78250, USA

3 bed • 2 bath • 8 guests • $160,000

BNB

Calc

Return Metrics

476.59% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

476.59%

Cap Rate

17.88%

Return on Investment

710.44%

Annual Revenue

$48,092

AirDNA projects $209/night at 63% occupancy ($48,091).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,623

Annual Expenses

$19,476

Utilities

$452

Internet + TV

$100

Water/Sewer

$52

Garbage

$0

Electric

$300

Gas

$0

Other

$0

Maintenance

$1,051

Property Insurance

$150

HOA

$0

Landscaping

$100

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$401

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$5,979

Deductible property tax

$3,152

Est. Depreciation Value

$75,802

Profit on this property

$28,616

Your total deduction

$56,317

So, your new taxable income is your previous income minus your total deduction ($150,000 - $56,317)

$93,683

Your old tax bill

$45,000

Your new tax bill

$28,105

Estimated tax savings

$16,895

8339 Echo Willow Dr San Antonio, Texas, 78250-3213

3 bed • 2 bath • 8 guests • $160,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$48,092

Profit (Cash Flow)

$15,728

Cap Rate

17.9%

Annual Revenue

$48,092

AirDNA projects $209/night at 63% occupancy ($48,092)

Occupancy Rate

Avg Daily Rate

Return Metrics

476.59% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

476.59%

Cap Rate

17.88%

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

$5,979

Deductible property tax

$3,152

Your total deduction

$4,663

Your adjusted annual income

$150,000 - $4,663 = $145,337

Taxes on $145,337 (30%)

$43,601

Your old tax bill

$45,000

Your new tax bill

$43,601

Estimated tax savings

$1,399

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