5737 Everglade Rd Dallas, Texas
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,684/mo
$376,900
Zestimate
$69,805
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $486
- Occupancy
- 39%
$5k
$50k
$95k
$140k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,155
Profit
Revenue
$69,805
Operating Expenses
$30,084
Operating Income
$39,721
Mortgage & Taxes
$25,566
Profit (Cash Flow)
$14,155
$104,594
Cash Investment
Down Payment
$75,800
Renos & Furnishing
$17,424
Closing Costs
$11,370
Total
$104,594
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.53%
Cap Rate
10.48%
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
$17,988
Deductible property tax
$3,752
Estimated gross deduction
$111,319
Your income tax rate
Estimated tax savings
$33,396
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...