2601 Arno St Harker Heights, Texas
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,398/mo
$314,600
Zestimate
$33,578
Annual Revenue
Median of 19 comps selected by Chad, creator of this analysis.
- Avg Daily Rate
- $195
- Occupancy
- 47%
$5k
$55k
$100k
$150k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,215
Profit
Revenue
$33,578
Operating Expenses
$21,571
Operating Income
$12,007
Mortgage & Taxes
$21,222
Profit (Cash Flow)
-$9,215
$72,358
Cash Investment
Down Payment
$62,920
Renos & Furnishing
$0
Closing Costs
$9,438
Total
$72,358
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.73%
Cap Rate
3.81%
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
$14,931
Deductible property tax
$3,115
Estimated gross deduction
$88,064
Your income tax rate
Estimated tax savings
$26,419
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...