1207 Peregrine Dr Friendswood, Texas
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,201/mo
$495,400
Zestimate
$97,746
Annual Revenue
Median of 11 selected comps
- Avg Daily Rate
- $534
- Occupancy
- 50%
$20k
$75k
$130k
$190k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,678
Profit
Revenue
$97,746
Operating Expenses
$36,650
Operating Income
$61,096
Mortgage & Taxes
$33,418
Profit (Cash Flow)
$27,678
$140,630
Cash Investment
Down Payment
$99,080
Renos & Furnishing
$26,688
Closing Costs
$14,862
Total
$140,630
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.68%
Cap Rate
12.33%
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
$23,512
Deductible property tax
$4,904
Estimated gross deduction
$146,681
Your income tax rate
Estimated tax savings
$44,004
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...