800 Terrell Hill Dr Austin, Texas
4 bed • 2 bath • 8 guests
Purchase Price
Est. $3,105/mo
$126,353
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $821
- Occupancy
- 42%
$10k
$95k
$180k
$270k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$35,828
Profit
Revenue
$126,353
Operating Expenses
$43,373
Operating Income
$82,980
Mortgage & Taxes
$47,152
Profit (Cash Flow)
$35,828
$171,270
Cash Investment
Down Payment
$139,800
Renos & Furnishing
$10,500
Closing Costs
$20,970
Total
$171,270
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.91%
Cap Rate
11.87%
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
$33,175
Deductible property tax
$6,920
Estimated gross deduction
$198,818
Your income tax rate
Estimated tax savings
$59,645
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.