1333 Princeton St Abilene, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,118/mo
$251,700
Zestimate
$61,381
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $244
- Occupancy
- 69%
$10k
$50k
$90k
$130k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,785
Profit
Revenue
$61,381
Operating Expenses
$28,105
Operating Income
$33,276
Mortgage & Taxes
$2,492
Profit (Cash Flow)
$30,785
$11,688
Cash Investment
Renos & Furnishing
$11,688
Total
$11,688
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.36%
Cap Rate
13.22%
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
$0
Deductible property tax
$2,492
Estimated gross deduction
$62,018
Your income tax rate
Estimated tax savings
$18,605
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...