7702 Joshua Stone St Houston, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,103/mo
$248,200
Zestimate
$27,474
Annual Revenue
Median of 18 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $216
- Occupancy
- 35%
$0k
$15k
$30k
$50k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,405
Profit
Revenue
$27,474
Operating Expenses
$20,136
Operating Income
$7,338
Mortgage & Taxes
$16,743
Profit (Cash Flow)
-$9,405
$71,358
Cash Investment
Down Payment
$49,640
Renos & Furnishing
$14,272
Closing Costs
$7,446
Total
$71,358
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.18%
Cap Rate
2.95%
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
$11,780
Deductible property tax
$2,457
Estimated gross deduction
$73,759
Your income tax rate
Estimated tax savings
$22,128
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...