21427 Tophill Dr Spring, Texas
5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $2,040/mo
$459,300
Zestimate
$82,125
Annual Revenue
Manual override
- Avg Daily Rate
- $450
- Occupancy
- 50%
$10k
$40k
$75k
$105k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,163
Profit
Revenue
$82,125
Operating Expenses
$32,979
Operating Income
$49,146
Mortgage & Taxes
$30,983
Profit (Cash Flow)
$18,163
$128,839
Cash Investment
Down Payment
$91,860
Renos & Furnishing
$23,200
Closing Costs
$13,779
Total
$128,839
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.09%
Cap Rate
10.7%
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
$21,799
Deductible property tax
$4,547
Estimated gross deduction
$135,530
Your income tax rate
Estimated tax savings
$40,659
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...