2619 Sandlewood Trail Ln Houston, Texas
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,171/mo
$263,700
Zestimate
$44,500
Annual Revenue
Median of 25 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 51%
$0k
$25k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,574
Profit
Revenue
$44,500
Operating Expenses
$24,138
Operating Income
$20,363
Mortgage & Taxes
$17,788
Profit (Cash Flow)
$2,574
$79,139
Cash Investment
Down Payment
$52,740
Renos & Furnishing
$18,488
Closing Costs
$7,911
Total
$79,139
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.25%
Cap Rate
7.72%
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
$12,515
Deductible property tax
$2,611
Estimated gross deduction
$79,363
Your income tax rate
Estimated tax savings
$23,809
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...