1811 Rainy Meadows Dr Austin, Texas
3 bed • 2 bath • 9 guests
Purchase Price
$45,718
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $259
- Occupancy
- 48%
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,437
Profit
Revenue
$45,718
Operating Expenses
$24,777
Operating Income
$20,941
Mortgage & Taxes
$25,378
Profit (Cash Flow)
-$4,437
$85,864
Cash Investment
Down Payment
$66,998
Renos & Furnishing
$8,816
Closing Costs
$10,050
Total
$85,864
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.16%
Cap Rate
6.25%
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
$15,899
Deductible property tax
$6,097
Estimated gross deduction
$99,197
Your income tax rate
Estimated tax savings
$29,759
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...