1002 Mississippi St South Houston, Texas
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $900/mo
$53,157
Annual Revenue
Median of 16 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $400
- Occupancy
- 36%
$5k
$70k
$135k
$205k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,315
Profit
Revenue
$53,156
Operating Expenses
$26,172
Operating Income
$26,985
Mortgage & Taxes
$13,670
Profit (Cash Flow)
$13,315
$84,096
Cash Investment
Down Payment
$40,529
Renos & Furnishing
$37,488
Closing Costs
$6,079
Total
$84,096
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.83%
Cap Rate
13.31%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$9,618
Deductible property tax
$2,006
Estimated gross deduction
$67,971
Your income tax rate
Estimated tax savings
$20,391
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.