3304 Sedona Ln McKinney, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,561/mo
$351,300
Zestimate
$60,356
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $318
- Occupancy
- 52%
$10k
$75k
$140k
$215k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,795
Profit
Revenue
$60,356
Operating Expenses
$27,864
Operating Income
$32,492
Mortgage & Taxes
$23,698
Profit (Cash Flow)
$8,795
$96,223
Cash Investment
Down Payment
$70,260
Renos & Furnishing
$15,424
Closing Costs
$10,539
Total
$96,223
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.13%
Cap Rate
9.24%
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
$16,673
Deductible property tax
$3,478
Estimated gross deduction
$102,965
Your income tax rate
Estimated tax savings
$30,889
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...