1404 Skrivanek Ct College Station, Texas
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,303/mo
$518,300
Zestimate
$84,742
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $1,011
- Occupancy
- 23%
$25k
$65k
$100k
$145k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,185
Profit
Revenue
$84,742
Operating Expenses
$33,594
Operating Income
$51,148
Mortgage & Taxes
$34,963
Profit (Cash Flow)
$16,185
$140,753
Cash Investment
Down Payment
$103,660
Renos & Furnishing
$21,544
Closing Costs
$15,549
Total
$140,753
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.49%
Cap Rate
9.86%
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
$24,599
Deductible property tax
$5,131
Estimated gross deduction
$151,548
Your income tax rate
Estimated tax savings
$45,465
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...