4402 Mt Vernon Dr Austin, Texas
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $2,729/mo
$47,202
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $223
- Occupancy
- 58%
$5k
$60k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,348
Profit
Revenue
$47,202
Operating Expenses
$24,772
Operating Income
$22,430
Mortgage & Taxes
$6,082
Profit (Cash Flow)
$16,348
$8,512
Cash Investment
Renos & Furnishing
$8,512
Total
$8,512
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.54%
Cap Rate
3.65%
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
$0
Deductible property tax
$6,082
Estimated gross deduction
$145,356
Your income tax rate
Estimated tax savings
$43,607
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.