11511 Dovedale Ct Houston, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $893/mo
$201,100
Zestimate
$46,837
Annual Revenue
Median of 16 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $229
- Occupancy
- 56%
$5k
$20k
$35k
$55k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,584
Profit
Revenue
$46,836
Operating Expenses
$24,687
Operating Income
$22,150
Mortgage & Taxes
$13,566
Profit (Cash Flow)
$8,584
$58,717
Cash Investment
Down Payment
$40,220
Renos & Furnishing
$12,464
Closing Costs
$6,033
Total
$58,717
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.61%
Cap Rate
11.01%
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
$9,544
Deductible property tax
$1,991
Estimated gross deduction
$60,032
Your income tax rate
Estimated tax savings
$18,010
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...