2105 48th St Lubbock, Texas
4 bed • 1 bath • 10 guests
Purchase Price
Est. $578/mo
$40,032
Annual Revenue
Median of 25 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $303
- Occupancy
- 36%
$10k
$45k
$80k
$120k
$118,718 | $77,036 | $596 | 54.5% | 4 | 10 | 33 | 5 | 4 | $60 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile | |
$77,560 | $47,130 | $370 | 57.4% | 4 | 9 | 30 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile | |
$62,511 | $43,818 | $362 | 47.3% | 4 | 15 | 13 | 12 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (33) | Profile | |
$61,961 | $48,151 | $616 | 27.6% | 4 | 16 | 49 | 9 | 3 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.76 (119) | Profile | |
$54,378 | $40,798 | $365 | 40.8% | 4 | 10 | 35 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (52) | — |
Seasonality
Break-even
$2,747/mo
Avg profit / month
$589/mo
Best profit month
May $2,279
$7,072
Profit
Revenue
$40,032
Operating Expenses
$23,088
Operating Income
$16,944
Mortgage & Taxes
$9,872
Profit (Cash Flow)
$7,072
$46,504
Cash Investment
Down Payment
$32,500
Renos & Furnishing
$10,104
Closing Costs
$3,900
Total
$46,504
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.2%
Cap Rate
13.03%
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
$7,740
Deductible property tax
$1,287
Estimated gross deduction
$40,992
Your income tax rate
Estimated tax savings
$12,298
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.