2918 Ranch Rd 620 N Austin, Texas
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,251/mo
$69,958
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $451
- Occupancy
- 43%
$5k
$75k
$140k
$215k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,849
Profit
Revenue
$69,958
Operating Expenses
$30,120
Operating Income
$39,838
Mortgage & Taxes
$18,989
Profit (Cash Flow)
$20,849
$79,273
Cash Investment
Down Payment
$56,300
Renos & Furnishing
$14,528
Closing Costs
$8,445
Total
$79,273
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.29%
Cap Rate
14.15%
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
$13,360
Deductible property tax
$2,787
Estimated gross deduction
$83,157
Your income tax rate
Estimated tax savings
$24,947
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.