1912 Akron St Dallas, Texas
6 bed • 6 bath • 20 guests
Purchase Price
Est. $3,776/mo
$105,800
Annual Revenue
Median of 25 comps selected by Prince Joseph, creator of this analysis.
- Avg Daily Rate
- $589
- Occupancy
- 49%
$15k
$90k
$165k
$245k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,919
Profit
Revenue
$105,800
Operating Expenses
$38,543
Operating Income
$67,257
Mortgage & Taxes
$57,338
Profit (Cash Flow)
$9,919
$211,000
Cash Investment
Down Payment
$170,000
Renos & Furnishing
$15,500
Closing Costs
$25,500
Total
$211,000
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.7%
Cap Rate
7.91%
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
$40,342
Deductible property tax
$8,415
Estimated gross deduction
$242,586
Your income tax rate
Estimated tax savings
$72,776
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.