4357 Walsh Ln Grand Prairie, Texas
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,331/mo
$299,600
Zestimate
$54,323
Annual Revenue
Median of 25 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 42%
$10k
$50k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,667
Profit
Revenue
$54,323
Operating Expenses
$26,446
Operating Income
$27,877
Mortgage & Taxes
$20,210
Profit (Cash Flow)
$7,667
$83,100
Cash Investment
Down Payment
$59,920
Renos & Furnishing
$14,192
Closing Costs
$8,988
Total
$83,100
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.22%
Cap Rate
9.3%
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
$14,219
Deductible property tax
$2,966
Estimated gross deduction
$88,123
Your income tax rate
Estimated tax savings
$26,437
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...