307 Montfort Dr San Antonio, Texas
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,631/mo
$367,100
Zestimate
$89,073
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $463
- Occupancy
- 53%
$10k
$65k
$120k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,697
Profit
Revenue
$89,073
Operating Expenses
$34,612
Operating Income
$54,461
Mortgage & Taxes
$24,763
Profit (Cash Flow)
$29,697
$98,281
Cash Investment
Down Payment
$73,420
Renos & Furnishing
$13,848
Closing Costs
$11,013
Total
$98,281
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
30.21%
Cap Rate
14.83%
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
$17,423
Deductible property tax
$3,634
Estimated gross deduction
$106,915
Your income tax rate
Estimated tax savings
$32,074
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...