4410 Kelton Dr Dallas, Texas
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,803/mo
$405,800
Zestimate
$63,593
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $391
- Occupancy
- 45%
$20k
$55k
$95k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,595
Profit
Revenue
$63,593
Operating Expenses
$28,624
Operating Income
$34,969
Mortgage & Taxes
$27,374
Profit (Cash Flow)
$7,595
$101,718
Cash Investment
Down Payment
$81,160
Renos & Furnishing
$8,384
Closing Costs
$12,174
Total
$101,718
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.46%
Cap Rate
8.61%
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
$19,260
Deductible property tax
$4,017
Estimated gross deduction
$116,109
Your income tax rate
Estimated tax savings
$34,833
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...