2050 Bickers St Dallas, Texas
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,599/mo
$83,260
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $557
- Occupancy
- 41%
$10k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,729
Profit
Revenue
$83,260
Operating Expenses
$33,246
Operating Income
$50,014
Mortgage & Taxes
$24,284
Profit (Cash Flow)
$25,729
$98,640
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$15,840
Closing Costs
$10,800
Total
$98,640
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.08%
Cap Rate
13.89%
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
$17,086
Deductible property tax
$3,564
Estimated gross deduction
$105,525
Your income tax rate
Estimated tax savings
$31,658
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...