2415 Georgina Falls Dr Spring, Texas
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,231/mo
$277,200
Zestimate
$52,898
Annual Revenue
Median of 15 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $317
- Occupancy
- 46%
$0k
$25k
$45k
$70k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,088
Profit
Revenue
$52,898
Operating Expenses
$26,111
Operating Income
$26,787
Mortgage & Taxes
$18,699
Profit (Cash Flow)
$8,088
$84,012
Cash Investment
Down Payment
$55,440
Renos & Furnishing
$20,256
Closing Costs
$8,316
Total
$84,012
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.62%
Cap Rate
9.66%
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
$13,156
Deductible property tax
$2,744
Estimated gross deduction
$83,672
Your income tax rate
Estimated tax savings
$25,102
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...