409 W 3rd St Georgetown, Texas, 78626-4916
3 bed • 2 bath • 6 guests
Est. $2,082/mo

Inquire about this property
Contact Agent
$52,595
Annual Revenue
Projected nightly rate is $303/night at 60% occupancy.
Top 101% of comparables
Top 101% of comparables
-$1,482
Profit
Revenue
$52,595
Operating Expenses
$19,917
Operating Income
$32,678
Mortgage & Taxes
$34,160
Profit (Cash Flow)
-$1,482
$108,320
Cash Investment
Down Payment
$86,800
Renos & Furnishing
$8,500
Closing Costs
$13,020
Total
$108,320
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.36%
Cap Rate
7.52%
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
$21,189
Deductible property tax
$8,723
Your total deduction
$45,785
Your adjusted annual income
$150,000 - $45,785 = $104,215
Taxes on $104,215 (30%)
$31,264
Your old tax bill
$45,000
Your new tax bill
$31,264
Estimated tax savings
$13,736
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com