13702 Chittim Woods San Antonio, TX
5 bed • 3 bath • 15 guests
Purchase Price
$460,600
Zestimate
$114,595
Annual Revenue
Manual override
- Avg Daily Rate
- $612
- Occupancy
- 51%
$15k
$65k
$120k
$170k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,122
Profit
Revenue
$114,595
Operating Expenses
$57,799
Operating Income
$56,796
Mortgage & Taxes
$50,674
Profit (Cash Flow)
$6,122
$69,772
Cash Investment
Down Payment
$47,560
Renos & Furnishing
$20,944
Closing Costs
$1,268
Total
$69,772
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.77%
Cap Rate
11.94%
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
$33,982
Deductible property tax
$10,844
Estimated gross deduction
$156,960
Your income tax rate
Estimated tax savings
$47,088
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...