3525 Rock Springs Ct Carrollton, Texas
4 bed • 2.5 bath • 1 guests
Purchase Price
Est. $1,279/mo
$81,545
Annual Revenue
Median of 0 comps selected by Bhagyashri, creator of this analysis.
- Avg Daily Rate
- $424
- Occupancy
- 53%
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,275
Profit
Revenue
$81,545
Operating Expenses
$32,843
Operating Income
$48,702
Mortgage & Taxes
$19,427
Profit (Cash Flow)
$29,275
$76,863
Cash Investment
Down Payment
$57,598
Renos & Furnishing
$10,625
Closing Costs
$8,640
Total
$76,863
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
38.08%
Cap Rate
16.91%
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
$13,668
Deductible property tax
$2,851
Estimated gross deduction
$83,803
Your income tax rate
Estimated tax savings
$25,141
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.