415 S Ochoa St El Paso, Texas
4 bed • 2 bath • 10 guests
Purchase Price
Est. $1,311/mo
$38,169
Annual Revenue
Median of 25 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $203
- Occupancy
- 52%
$10k
$65k
$120k
$180k
$176,543 | $95,646 | $582 | 83.1% | 5 | 16 | 35 | 11 | 4 | $275 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (97) | Profile | |
$104,375 | $76,077 | $666 | 42.9% | 5 | 16 | 50 | 9 | 4 | $275 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (60) | Profile | |
$77,358 | $44,385 | $363 | 58.3% | 4 | 9 | 29 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile | |
$70,154 | $44,953 | $276 | 69.7% | 4 | 10 | 23 | 6 | 2 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$68,976 | $51,429 | $458 | 41.3% | 4 | 7 | 40 | 4 | 2 | $98 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (132) | Profile |
Seasonality
Break-even
$3,754/mo
Avg profit / month
-$574/mo
Best profit month
Jul $535
-$6,883
Profit
Revenue
$38,169
Operating Expenses
$22,650
Operating Income
$15,519
Mortgage & Taxes
$22,402
Profit (Cash Flow)
-$6,883
$95,592
Cash Investment
Down Payment
$73,750
Renos & Furnishing
$12,992
Closing Costs
$8,850
Total
$95,592
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.2%
Cap Rate
5.26%
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
$17,565
Deductible property tax
$2,920
Estimated gross deduction
$90,039
Your income tax rate
Estimated tax savings
$27,012
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.