4257 Lava Frst Dr Dallas, Texas
5 bed • 3 bath • 15 guests
Purchase Price
Est. $1,652/mo
$100,162
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $594
- Occupancy
- 46%
$15k
$190k
$370k
$560k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$37,857
Profit
Revenue
$100,162
Operating Expenses
$37,218
Operating Income
$62,944
Mortgage & Taxes
$25,087
Profit (Cash Flow)
$37,857
$98,287
Cash Investment
Down Payment
$74,380
Renos & Furnishing
$12,750
Closing Costs
$11,157
Total
$98,287
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
38.51%
Cap Rate
16.92%
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
$17,651
Deductible property tax
$3,682
Estimated gross deduction
$107,929
Your income tax rate
Estimated tax savings
$32,379
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.