4268 Lava Frst Dr Dallas, Texas
5 bed • 3 bath • 15 guests
Purchase Price
Est. $1,710/mo
$96,202
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $566
- Occupancy
- 47%
$15k
$95k
$180k
$265k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$33,950
Profit
Revenue
$96,202
Operating Expenses
$36,287
Operating Income
$59,915
Mortgage & Taxes
$25,964
Profit (Cash Flow)
$33,950
$108,567
Cash Investment
Down Payment
$76,980
Renos & Furnishing
$20,040
Closing Costs
$11,547
Total
$108,567
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
31.27%
Cap Rate
15.56%
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
$18,268
Deductible property tax
$3,811
Estimated gross deduction
$113,755
Your income tax rate
Estimated tax savings
$34,127
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.