15214 Ripplewind Ln Houston, Texas
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $1,601/mo
$360,400
Zestimate
$57,750
Annual Revenue
Median of 23 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 48%
$5k
$45k
$90k
$135k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,187
Profit
Revenue
$57,750
Operating Expenses
$27,251
Operating Income
$30,499
Mortgage & Taxes
$24,311
Profit (Cash Flow)
$6,187
$110,884
Cash Investment
Down Payment
$72,080
Renos & Furnishing
$27,992
Closing Costs
$10,812
Total
$110,884
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.57%
Cap Rate
8.46%
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
$17,105
Deductible property tax
$3,568
Estimated gross deduction
$109,283
Your income tax rate
Estimated tax savings
$32,785
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...