1406 Lemon Tree Ln College Station, Texas
5 bed • 4 bath • 15 guests
Purchase Price
Est. $1,387/mo
$312,300
Zestimate
$82,631
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $1,036
- Occupancy
- 22%
$15k
$55k
$95k
$140k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,466
Profit
Revenue
$82,631
Operating Expenses
$33,098
Operating Income
$49,533
Mortgage & Taxes
$21,067
Profit (Cash Flow)
$28,466
$88,037
Cash Investment
Down Payment
$62,460
Renos & Furnishing
$16,208
Closing Costs
$9,369
Total
$88,037
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
32.33%
Cap Rate
15.86%
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
$14,822
Deductible property tax
$3,092
Estimated gross deduction
$92,283
Your income tax rate
Estimated tax savings
$27,685
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...