5713 Southern Cross Dr Rockwall, TX
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $2,937/mo
$651,200
Zestimate
$59,735
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $347
- Occupancy
- 47%
$5k
$45k
$80k
$120k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,585
Profit
Revenue
$59,735
Operating Expenses
$27,718
Operating Income
$32,017
Mortgage & Taxes
$44,602
Profit (Cash Flow)
-$12,585
$175,436
Cash Investment
Down Payment
$132,240
Renos & Furnishing
$23,360
Closing Costs
$19,836
Total
$175,436
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.17%
Cap Rate
4.84%
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
$31,381
Deductible property tax
$6,546
Estimated gross deduction
$192,094
Your income tax rate
Estimated tax savings
$57,628
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...