$58,212
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 59% occupancy.Projected nightly rate is $177/night at 64% occupancy.
Top 51% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
$5,968
Profit
Revenue
$58,212
Operating Expenses
$21,248
Operating Income
$36,964
Mortgage & Taxes
$30,996
Profit (Cash Flow)
$5,968
$114,185
Cash Investment
Down Payment
$91,900
Renos & Furnishing
$8,500
Closing Costs
$13,785
Total
$114,185
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.22%
Cap Rate
8.04%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$21,808
Deductible property tax
$4,549
Your total deduction
$49,326
Your adjusted annual income
$150,000 - $49,326 = $100,674
Taxes on $100,674 (30%)
$30,202
Your old tax bill
$45,000
Your new tax bill
$30,202
Estimated tax savings
$14,798
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1977
Size:
2,581 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
913 Hayden Way | 3 | 2 | 1,848 | - | 9,728 | 1990 | $0 | 28 |
1503 Clearview Loop | 3 | 3 | 1,586 | - | 9,080 | 1986 | $0 | 28 |
426 Shady Path Cv | - | 2 | 1,252 | - | 15,639 | 1984 | $0 | - |
504 E Logan St | 3 | 2 | 1,294 | - | 7,740 | 1979 | $0 | 59 |
1317 E Logan St | 3 | 2 | 1,137 | - | 0 | 1986 | $0 | 166 |
1422 E Logan St | 3 | 2 | 1,426 | - | 11,796 | 1986 | $0 | 28 |
1323 Garden Path Dr | 3 | 3 | 1,218 | - | 5,429 | 1993 | $0 | 62 |
1201 Green Valley Cv | 4 | 2 | 908 | - | 4,760 | 1985 | $0 | 38 |
914 Hayden Way | - | 3 | 2,424 | - | 10,078 | 1991 | $0 | - |
1000 Greenbriar Loop | - | 2 | 1,046 | - | 5,892 | 1984 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: -
- Building area: 2,581 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R-16-3690-000D-0006
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $361,812
- County Est. Land Value: $65,000
- Assessed Land Value: $65,000
- County Est. Structure Value: $296,812
Market Estimate: $450,652
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
07/14/22 | $0 | 0% | Ryan Jones, Malia Jones |
03/14/22 | $0 | 0% | Ryan Jones, Charles Warner |
Ownership
- Name: Ryan Jones
- Owner Occupied: No
- Owner Mailing Address: 1404 Reagan Wells Dr, Hutto, Tx 78634
- Years Owned: 24
- Home Equity: $73,530
- Mortgage Balance Remaining: $376,870
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- Elementary School: Xenia Voigt Elementary School with 3/10 star rating
- Middle School: C D Fulkes Middle School with 4/10 star rating
- High School: Cedar Ridge High School with 6/10 star rating