10100 Sean Dr Frisco, Texas
4 bed • 2 bath • 10 guests
Purchase Price
Est. $2,443/mo
$528,000
Zestimate
$62,935
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $380
- Occupancy
- 45%
$10k
$60k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,636
Profit
Revenue
$62,935
Operating Expenses
$28,470
Operating Income
$34,465
Mortgage & Taxes
$37,101
Profit (Cash Flow)
-$2,636
$144,724
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$18,224
Closing Costs
$16,500
Total
$144,724
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.82%
Cap Rate
6.26%
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
$26,104
Deductible property tax
$5,445
Estimated gross deduction
$159,426
Your income tax rate
Estimated tax savings
$47,828
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...