711 Rush Creek Dr Allen, Texas
4 bed • 2 bath • 10 guests
Purchase Price
Est. $1,777/mo
$79,393
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $440
- Occupancy
- 49%
$5k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,073
Profit
Revenue
$79,393
Operating Expenses
$32,337
Operating Income
$47,056
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$20,073
$108,040
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$16,040
Closing Costs
$12,000
Total
$108,040
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.57%
Cap Rate
11.76%
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
$18,984
Deductible property tax
$3,960
Estimated gross deduction
$116,782
Your income tax rate
Estimated tax savings
$35,035
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...