19803 Moss Bark Trail Richmond, Texas
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $1,912/mo
$430,400
Zestimate
$43,924
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $288
- Occupancy
- 42%
$5k
$30k
$55k
$80k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,112
Profit
Revenue
$43,924
Operating Expenses
$24,002
Operating Income
$19,922
Mortgage & Taxes
$29,033
Profit (Cash Flow)
-$9,112
$127,016
Cash Investment
Down Payment
$86,080
Renos & Furnishing
$28,024
Closing Costs
$12,912
Total
$127,016
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.17%
Cap Rate
4.62%
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
$20,427
Deductible property tax
$4,261
Estimated gross deduction
$128,887
Your income tax rate
Estimated tax savings
$38,666
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...