12635 Fisher River Ln Humble, Texas
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,666/mo
$375,100
Zestimate
$44,845
Annual Revenue
Median of 22 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $290
- Occupancy
- 42%
$5k
$65k
$120k
$185k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,677
Profit
Revenue
$44,844
Operating Expenses
$24,218
Operating Income
$20,626
Mortgage & Taxes
$25,303
Profit (Cash Flow)
-$4,677
$112,329
Cash Investment
Down Payment
$75,020
Renos & Furnishing
$26,056
Closing Costs
$11,253
Total
$112,329
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.16%
Cap Rate
5.49%
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
$17,803
Deductible property tax
$3,713
Estimated gross deduction
$112,817
Your income tax rate
Estimated tax savings
$33,845
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...