1695 Plummer Dr Rockwall, Texas
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,825/mo
$103,091
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $611
- Occupancy
- 46%
$25k
$75k
$130k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,287
Profit
Revenue
$103,091
Operating Expenses
$37,906
Operating Income
$65,185
Mortgage & Taxes
$42,898
Profit (Cash Flow)
$22,287
$166,096
Cash Investment
Down Payment
$127,186
Renos & Furnishing
$19,832
Closing Costs
$19,078
Total
$166,096
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.41%
Cap Rate
10.25%
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
$30,182
Deductible property tax
$6,296
Estimated gross deduction
$183,962
Your income tax rate
Estimated tax savings
$55,189
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...