3226 Explorer Way Conroe, Texas
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $1,501/mo
$337,900
Zestimate
$65,256
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $407
- Occupancy
- 44%
$5k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,447
Profit
Revenue
$65,256
Operating Expenses
$29,015
Operating Income
$36,241
Mortgage & Taxes
$22,794
Profit (Cash Flow)
$13,447
$105,917
Cash Investment
Down Payment
$67,580
Renos & Furnishing
$28,200
Closing Costs
$10,137
Total
$105,917
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.69%
Cap Rate
10.72%
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
$16,037
Deductible property tax
$3,345
Estimated gross deduction
$103,047
Your income tax rate
Estimated tax savings
$30,914
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...