3336 Wooded Ln Conroe, Texas
4 bed • 4 bath • 12 guests
Purchase Price
Est. $1,679/mo
$65,068
Annual Revenue
Manual override
- Avg Daily Rate
- $409
- 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
$10,598
Profit
Revenue
$65,068
Operating Expenses
$28,971
Operating Income
$36,097
Mortgage & Taxes
$25,499
Profit (Cash Flow)
$10,598
$112,596
Cash Investment
Down Payment
$75,600
Renos & Furnishing
$25,656
Closing Costs
$11,340
Total
$112,596
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.41%
Cap Rate
9.54%
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
$17,940
Deductible property tax
$3,742
Estimated gross deduction
$113,509
Your income tax rate
Estimated tax savings
$34,053
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...