23031 Indigo Prairie Ln Katy, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,160/mo
$261,100
Zestimate
$51,788
Annual Revenue
Median of 20 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $280
- Occupancy
- 51%
$5k
$25k
$45k
$70k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,324
Profit
Revenue
$51,788
Operating Expenses
$25,850
Operating Income
$25,937
Mortgage & Taxes
$17,613
Profit (Cash Flow)
$8,324
$73,277
Cash Investment
Down Payment
$52,220
Renos & Furnishing
$13,224
Closing Costs
$7,833
Total
$73,277
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.36%
Cap Rate
9.93%
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
$12,392
Deductible property tax
$2,585
Estimated gross deduction
$77,056
Your income tax rate
Estimated tax savings
$23,117
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...