827 Old World Dr Harker Heights, Texas
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,390/mo
$312,900
Zestimate
$31,746
Annual Revenue
Median of 21 comps selected by Chad, creator of this analysis.
- Avg Daily Rate
- $186
- Occupancy
- 47%
$5k
$55k
$100k
$150k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,502
Profit
Revenue
$31,746
Operating Expenses
$21,140
Operating Income
$10,606
Mortgage & Taxes
$21,107
Profit (Cash Flow)
-$10,502
$71,967
Cash Investment
Down Payment
$62,580
Renos & Furnishing
$0
Closing Costs
$9,387
Total
$71,967
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.59%
Cap Rate
3.38%
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
$14,851
Deductible property tax
$3,098
Estimated gross deduction
$87,589
Your income tax rate
Estimated tax savings
$26,277
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.