1710 Penina Dr Crosby, Texas
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,015/mo
$50,782
Annual Revenue
Median of 25 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $358
- Occupancy
- 39%
$5k
$40k
$70k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,756
Profit
Revenue
$50,782
Operating Expenses
$25,614
Operating Income
$25,168
Mortgage & Taxes
$15,412
Profit (Cash Flow)
$9,756
$67,686
Cash Investment
Down Payment
$45,696
Renos & Furnishing
$15,136
Closing Costs
$6,854
Total
$67,686
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.41%
Cap Rate
11.01%
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
$10,844
Deductible property tax
$2,262
Estimated gross deduction
$68,498
Your income tax rate
Estimated tax savings
$20,549
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...