281 Rose Garden Dr McKinney, Texas
5 bed • 4 bath • 18 guests
Purchase Price
Est. $4,758/mo
$1,071,100
Zestimate
$117,346
Annual Revenue
Median of 15 comps selected by Prince Joseph, creator of this analysis.
- Avg Daily Rate
- $716
- Occupancy
- 45%
$25k
$75k
$125k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,723
Profit
Revenue
$117,346
Operating Expenses
$41,256
Operating Income
$76,090
Mortgage & Taxes
$83,812
Profit (Cash Flow)
-$7,723
$119,592
Cash Investment
Down Payment
$53,555
Renos & Furnishing
$33,904
Closing Costs
$32,133
Total
$119,592
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.45%
Cap Rate
7.1%
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
$60,367
Deductible property tax
$10,604
Estimated gross deduction
$387,642
Your income tax rate
Estimated tax savings
$116,292
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...