403 S 4th St La Porte, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,019/mo
$229,300
Zestimate
$46,495
Annual Revenue
Median of 25 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $230
- Occupancy
- 55%
$5k
$40k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,421
Profit
Revenue
$46,495
Operating Expenses
$24,606
Operating Income
$21,889
Mortgage & Taxes
$15,468
Profit (Cash Flow)
$6,421
$68,515
Cash Investment
Down Payment
$45,860
Renos & Furnishing
$15,776
Closing Costs
$6,879
Total
$68,515
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.37%
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
$10,883
Deductible property tax
$2,270
Estimated gross deduction
$68,920
Your income tax rate
Estimated tax savings
$20,676
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...