472 Yellowstone Dr Allen, Texas
4 bed • 2 bath • 10 guests
Purchase Price
Est. $2,217/mo
$85,608
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $488
- Occupancy
- 48%
$5k
$50k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,149
Profit
Revenue
$85,608
Operating Expenses
$33,798
Operating Income
$51,810
Mortgage & Taxes
$33,661
Profit (Cash Flow)
$18,149
$125,270
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$10,500
Closing Costs
$14,970
Total
$125,270
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.48%
Cap Rate
10.38%
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
$23,683
Deductible property tax
$4,940
Estimated gross deduction
$142,833
Your income tax rate
Estimated tax savings
$42,850
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.