15810 Mill Hollow Dr Houston, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,237/mo
$278,400
Zestimate
$43,192
Annual Revenue
Median of 16 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 49%
$5k
$25k
$45k
$65k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$582
Profit
Revenue
$43,192
Operating Expenses
$23,830
Operating Income
$19,361
Mortgage & Taxes
$18,780
Profit (Cash Flow)
$582
$80,568
Cash Investment
Down Payment
$55,680
Renos & Furnishing
$16,536
Closing Costs
$8,352
Total
$80,568
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.72%
Cap Rate
6.95%
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
$13,213
Deductible property tax
$2,756
Estimated gross deduction
$82,892
Your income tax rate
Estimated tax savings
$24,868
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...