3418 Borger St Dallas, Texas
6 bed • 3.5 bath • 18 guests
Purchase Price
Est. $2,901/mo
$106,252
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $590
- Occupancy
- 49%
$15k
$90k
$165k
$245k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,553
Profit
Revenue
$106,252
Operating Expenses
$38,649
Operating Income
$67,603
Mortgage & Taxes
$44,049
Profit (Cash Flow)
$23,553
$176,262
Cash Investment
Down Payment
$130,600
Renos & Furnishing
$26,072
Closing Costs
$19,590
Total
$176,262
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.36%
Cap Rate
10.35%
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
$30,992
Deductible property tax
$6,465
Estimated gross deduction
$190,613
Your income tax rate
Estimated tax savings
$57,184
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...