4619 Raleigh Dalton Rd Dallas, Texas
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,639/mo
$364,700
Zestimate
$71,739
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $488
- Occupancy
- 40%
$5k
$50k
$95k
$140k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,309
Profit
Revenue
$71,739
Operating Expenses
$30,539
Operating Income
$41,200
Mortgage & Taxes
$24,892
Profit (Cash Flow)
$16,309
$104,182
Cash Investment
Down Payment
$73,800
Renos & Furnishing
$19,312
Closing Costs
$11,070
Total
$104,182
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.65%
Cap Rate
11.16%
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
$17,513
Deductible property tax
$3,653
Estimated gross deduction
$109,086
Your income tax rate
Estimated tax savings
$32,726
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...