20712 Camelback Lago Vista, Texas
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,999/mo
$88,190
Annual Revenue
Manual override
- Avg Daily Rate
- $964
- Occupancy
- 25%
$5k
$80k
$155k
$235k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$26,931
Profit
Revenue
$88,190
Operating Expenses
$15,726
Operating Income
$72,464
Mortgage & Taxes
$45,533
Profit (Cash Flow)
$26,931
$176,090
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$20,840
Closing Costs
$20,250
Total
$176,090
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.29%
Cap Rate
10.73%
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
$32,036
Deductible property tax
$6,682
Estimated gross deduction
$195,201
Your income tax rate
Estimated tax savings
$58,560
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.