809 Chanticleers Ln Abilene, Texas
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,362/mo
$306,500
Zestimate
$85,951
Annual Revenue
Median of 25 comps selected by Bhagyashri, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 66%
$30k
$65k
$100k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$31,397
Profit
Revenue
$85,951
Operating Expenses
$33,878
Operating Income
$52,073
Mortgage & Taxes
$20,676
Profit (Cash Flow)
$31,397
$86,527
Cash Investment
Down Payment
$61,300
Renos & Furnishing
$16,032
Closing Costs
$9,195
Total
$86,527
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
36.28%
Cap Rate
16.98%
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
$14,547
Deductible property tax
$3,034
Estimated gross deduction
$90,607
Your income tax rate
Estimated tax savings
$27,182
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...