6370 Chasse Gardens Dr Orange, Texas
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,501/mo
$32,972
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $193
- Occupancy
- 47%
$5k
$20k
$30k
$45k
Sign up to see the data on 23 all comparables
Seasonality
Sign up to view the full seasonality chart
-$16,104
Profit
Revenue
$32,972
Operating Expenses
$21,428
Operating Income
$11,543
Mortgage & Taxes
$27,648
Profit (Cash Flow)
-$16,104
$32,294
Cash Investment
Down Payment
$0
Renos & Furnishing
$22,160
Closing Costs
$10,134
Total
$32,294
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-49.86%
Cap Rate
3.41%
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
$20,040
Deductible property tax
$3,344
Estimated gross deduction
$105,215
Your income tax rate
Estimated tax savings
$31,564
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.