1004 Romeria Dr Austin, Texas
9 bed • 9 bath • 27 guests
Purchase Price
Est. $4,052/mo
$912,200
Zestimate
$374,273
Annual Revenue
Median of 10 selected comps
- Avg Daily Rate
- $1,788
- Occupancy
- 57%
$45k
$335k
$630k
$940k
Sign up to see the data on 20 all comparables
Seasonality
Sign up to view the full seasonality chart
$211,105
Profit
Revenue
$374,273
Operating Expenses
$101,634
Operating Income
$272,639
Mortgage & Taxes
$61,534
Profit (Cash Flow)
$211,105
$258,430
Cash Investment
Down Payment
$182,440
Renos & Furnishing
$48,624
Closing Costs
$27,366
Total
$258,430
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
81.68%
Cap Rate
29.88%
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
$43,294
Deductible property tax
$9,031
Estimated gross deduction
$269,935
Your income tax rate
Estimated tax savings
$80,980
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.
Property Overview
Loading...