314 Avenue L Dallas, Texas
3 bed • 4 bath • 15 guests
Purchase Price
Est. $2,217/mo
$512,900
Zestimate
$49,735
Annual Revenue
Median of 25 comps selected by Prince Joseph, creator of this analysis.
- Avg Daily Rate
- $322
- Occupancy
- 42%
$0k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,294
Profit
Revenue
$49,735
Operating Expenses
$25,368
Operating Income
$24,367
Mortgage & Taxes
$33,661
Profit (Cash Flow)
-$9,294
$132,026
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$17,256
Closing Costs
$14,970
Total
$132,026
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.03%
Cap Rate
4.88%
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
$23,683
Deductible property tax
$4,940
Estimated gross deduction
$144,859
Your income tax rate
Estimated tax savings
$43,458
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...