1509 Barry Ave Dallas, Texas
3 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,599/mo
$55,257
Annual Revenue
Median of 25 comps selected by Prince Joseph, creator of this analysis.
- Avg Daily Rate
- $350
- Occupancy
- 43%
$10k
$130k
$255k
$390k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,307
Profit
Revenue
$55,257
Operating Expenses
$26,665
Operating Income
$28,592
Mortgage & Taxes
$24,284
Profit (Cash Flow)
$4,307
$96,400
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$13,600
Closing Costs
$10,800
Total
$96,400
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.46%
Cap Rate
7.94%
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
$17,086
Deductible property tax
$3,564
Estimated gross deduction
$104,853
Your income tax rate
Estimated tax savings
$31,456
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...