9034 Gunnison Dr Dallas, TX
4 bed • 2 bath • 12 guests
Purchase Price
Est. $4,329/mo
$964,500
Zestimate
$84,099
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $482
- Occupancy
- 48%
$10k
$65k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,081
Profit
Revenue
$84,099
Operating Expenses
$33,443
Operating Income
$50,656
Mortgage & Taxes
$65,737
Profit (Cash Flow)
-$15,081
$244,047
Cash Investment
Down Payment
$194,900
Renos & Furnishing
$19,912
Closing Costs
$29,235
Total
$244,047
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.17%
Cap Rate
5.19%
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
$46,251
Deductible property tax
$9,648
Estimated gross deduction
$278,761
Your income tax rate
Estimated tax savings
$83,628
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...