22426 Forest Gorge Ln Spring, Texas
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,124/mo
$253,100
Zestimate
$38,550
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $234
- Occupancy
- 45%
$10k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,263
Profit
Revenue
$38,550
Operating Expenses
$22,739
Operating Income
$15,811
Mortgage & Taxes
$17,073
Profit (Cash Flow)
-$1,263
$74,669
Cash Investment
Down Payment
$50,620
Renos & Furnishing
$16,456
Closing Costs
$7,593
Total
$74,669
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.69%
Cap Rate
6.24%
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
$12,012
Deductible property tax
$2,506
Estimated gross deduction
$75,786
Your income tax rate
Estimated tax savings
$22,736
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...