104 E Barker Creek Ln Scroggins, Texas
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,110/mo
$26,194
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $175
- Occupancy
- 41%
$5k
$20k
$35k
$50k
Sign up to see the data on 29 all comparables
Seasonality
Sign up to view the full seasonality chart
-$25,684
Profit
Revenue
$26,194
Operating Expenses
$19,836
Operating Income
$6,358
Mortgage & Taxes
$32,042
Profit (Cash Flow)
-$25,684
$115,750
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$6,500
Closing Costs
$14,250
Total
$115,750
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-22.18%
Cap Rate
1.33%
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
$22,544
Deductible property tax
$4,703
Estimated gross deduction
$134,914
Your income tax rate
Estimated tax savings
$40,474
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.