15606 Pine Mountain Dr Houston, Texas
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,287/mo
$289,800
Zestimate
$69,259
Annual Revenue
Median of 6 comps selected by Harshad, creator of this analysis.
- Avg Daily Rate
- $384
- Occupancy
- 49%
$5k
$30k
$55k
$85k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,754
Profit
Revenue
$69,259
Operating Expenses
$29,956
Operating Income
$39,303
Mortgage & Taxes
$19,549
Profit (Cash Flow)
$19,754
$81,414
Cash Investment
Down Payment
$57,960
Renos & Furnishing
$14,760
Closing Costs
$8,694
Total
$81,414
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.26%
Cap Rate
13.56%
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
$13,754
Deductible property tax
$2,869
Estimated gross deduction
$85,550
Your income tax rate
Estimated tax savings
$25,665
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...