4914 Weaver Rd Houston, Texas
2 bed • 1 bath • 6 guests
Purchase Price
Est. $444/mo
$28,839
Annual Revenue
Median of 25 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $205
- Occupancy
- 38%
$5k
$20k
$40k
$60k
$59,338 | $43,254 | $262 | 62% | 2 | 5 | 33 | 2 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (177) | Profile | |
$51,832 | $39,413 | $278 | 51.1% | 2 | 5 | 19 | 2 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (386) | Profile | |
$45,376 | $29,603 | $368 | 33.8% | 3 | 8 | 26 | 5 | 2 | $140 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (29) | Profile | |
$41,271 | $19,084 | $333 | 34% | 3 | 8 | 27 | 5 | 2 | $140 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.43 (7) | Profile | |
$39,912 | $23,846 | $230 | 47.6% | 3 | 5 | 66 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile |
Seasonality
Break-even
$2,338/mo
Avg profit / month
$66/mo
Best profit month
Jul $2,587
$788
Profit
Revenue
$28,839
Operating Expenses
$20,457
Operating Income
$8,382
Mortgage & Taxes
$7,594
Profit (Cash Flow)
$788
$34,016
Cash Investment
Down Payment
$25,000
Renos & Furnishing
$6,016
Closing Costs
$3,000
Total
$34,016
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.31%
Cap Rate
8.38%
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
$5,954
Deductible property tax
$990
Estimated gross deduction
$31,005
Your income tax rate
Estimated tax savings
$9,302
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.