2029 Catkins Ln Harker Heights, Texas
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,681/mo
$378,300
Zestimate
$32,561
Annual Revenue
Median of 20 comps selected by Chad, creator of this analysis.
- Avg Daily Rate
- $192
- Occupancy
- 47%
$5k
$55k
$100k
$150k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,290
Profit
Revenue
$32,561
Operating Expenses
$21,332
Operating Income
$11,229
Mortgage & Taxes
$25,519
Profit (Cash Flow)
-$14,290
$87,009
Cash Investment
Down Payment
$75,660
Renos & Furnishing
$0
Closing Costs
$11,349
Total
$87,009
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.42%
Cap Rate
2.96%
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
$17,955
Deductible property tax
$3,745
Estimated gross deduction
$105,896
Your income tax rate
Estimated tax savings
$31,769
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...