2376 Longhorn St Dallas, Texas
3 bed • 3.5 bath • 13 guests
Purchase Price
Est. $1,888/mo
$229,400
Zestimate
$51,296
Annual Revenue
Manual override
- Avg Daily Rate
- $278
- Occupancy
- 51%
$10k
$135k
$260k
$400k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,108
Profit
Revenue
$51,296
Operating Expenses
$25,735
Operating Income
$25,561
Mortgage & Taxes
$28,669
Profit (Cash Flow)
-$3,108
$107,158
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$9,408
Closing Costs
$12,750
Total
$107,158
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.9%
Cap Rate
6.01%
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
$20,171
Deductible property tax
$4,208
Estimated gross deduction
$121,791
Your income tax rate
Estimated tax savings
$36,537
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...