21207 Opal Oak Dr Texas
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $1,470/mo
$76,889
Annual Revenue
Median of 19 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $559
- Occupancy
- 38%
$5k
$70k
$135k
$205k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,819
Profit
Revenue
$76,889
Operating Expenses
$31,749
Operating Income
$45,140
Mortgage & Taxes
$22,321
Profit (Cash Flow)
$22,819
$86,979
Cash Investment
Down Payment
$66,178
Renos & Furnishing
$10,875
Closing Costs
$9,927
Total
$86,979
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.23%
Cap Rate
13.64%
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
$15,704
Deductible property tax
$3,276
Estimated gross deduction
$95,886
Your income tax rate
Estimated tax savings
$28,766
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.