4309 Sarasota Ln McKinney, Texas
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,755/mo
$60,053
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $318
- Occupancy
- 52%
$5k
$75k
$140k
$215k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,618
Profit
Revenue
$60,053
Operating Expenses
$27,792
Operating Income
$32,260
Mortgage & Taxes
$26,642
Profit (Cash Flow)
$5,618
$108,630
Cash Investment
Down Payment
$78,989
Renos & Furnishing
$17,792
Closing Costs
$11,848
Total
$108,630
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.17%
Cap Rate
8.16%
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
$18,745
Deductible property tax
$3,910
Estimated gross deduction
$115,893
Your income tax rate
Estimated tax savings
$34,768
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...