10110 Budtime Ln Dallas, Texas
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,666/mo
$371,800
Zestimate
$56,693
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $389
- Occupancy
- 40%
$5k
$30k
$55k
$80k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,394
Profit
Revenue
$56,692
Operating Expenses
$27,003
Operating Income
$29,690
Mortgage & Taxes
$25,296
Profit (Cash Flow)
$4,394
$102,970
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$16,720
Closing Costs
$11,250
Total
$102,970
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.26%
Cap Rate
7.91%
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
$17,798
Deductible property tax
$3,712
Estimated gross deduction
$109,988
Your income tax rate
Estimated tax savings
$32,996
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...