11604 D-K Ranch Rd Austin, Texas
6 bed • 2.5 bath • 18 guests
Purchase Price
Est. $3,550/mo
$257,547
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $1,682
- Occupancy
- 42%
$20k
$505k
$995k
$2k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$129,445
Profit
Revenue
$257,547
Operating Expenses
$74,204
Operating Income
$183,343
Mortgage & Taxes
$53,898
Profit (Cash Flow)
$129,445
$204,930
Cash Investment
Down Payment
$159,800
Renos & Furnishing
$21,160
Closing Costs
$23,970
Total
$204,930
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
63.16%
Cap Rate
22.94%
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
$37,921
Deductible property tax
$7,910
Estimated gross deduction
$230,008
Your income tax rate
Estimated tax savings
$69,002
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...