2627 Co Rd 722 McKinney, Texas
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,345/mo
$43,149
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $243
- Occupancy
- 49%
$5k
$35k
$60k
$95k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
-$16,282
Profit
Revenue
$43,149
Operating Expenses
$23,820
Operating Income
$19,329
Mortgage & Taxes
$35,610
Profit (Cash Flow)
-$16,282
$133,929
Cash Investment
Down Payment
$105,580
Renos & Furnishing
$12,512
Closing Costs
$15,837
Total
$133,929
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.15%
Cap Rate
3.66%
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
$25,055
Deductible property tax
$5,226
Estimated gross deduction
$151,526
Your income tax rate
Estimated tax savings
$45,458
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...