2614 Roanoke Ave Dallas, Texas
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,710/mo
$383,600
Zestimate
$99,919
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $739
- Occupancy
- 37%
$15k
$85k
$155k
$225k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$36,787
Profit
Revenue
$99,919
Operating Expenses
$37,161
Operating Income
$62,758
Mortgage & Taxes
$25,971
Profit (Cash Flow)
$36,787
$99,054
Cash Investment
Down Payment
$77,000
Renos & Furnishing
$10,504
Closing Costs
$11,550
Total
$99,054
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
37.13%
Cap Rate
16.3%
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
$18,272
Deductible property tax
$3,811
Estimated gross deduction
$110,922
Your income tax rate
Estimated tax savings
$33,277
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...