1203 Hawk Tree Dr College Station, Texas
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,378/mo
$310,300
Zestimate
$48,705
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $558
- Occupancy
- 24%
$0k
$45k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,647
Profit
Revenue
$48,705
Operating Expenses
$25,126
Operating Income
$23,579
Mortgage & Taxes
$20,932
Profit (Cash Flow)
$2,647
$89,801
Cash Investment
Down Payment
$62,060
Renos & Furnishing
$18,432
Closing Costs
$9,309
Total
$89,801
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.94%
Cap Rate
7.59%
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
$14,727
Deductible property tax
$3,072
Estimated gross deduction
$92,390
Your income tax rate
Estimated tax savings
$27,717
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...