906 Crossfield Dr Katy, Texas
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,414/mo
$318,400
Zestimate
$54,062
Annual Revenue
Median of 25 comps selected by Harshad, creator of this analysis.
- Avg Daily Rate
- $313
- Occupancy
- 47%
$10k
$35k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,199
Profit
Revenue
$54,062
Operating Expenses
$26,385
Operating Income
$27,677
Mortgage & Taxes
$21,478
Profit (Cash Flow)
$6,199
$91,488
Cash Investment
Down Payment
$63,680
Renos & Furnishing
$18,256
Closing Costs
$9,552
Total
$91,488
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.77%
Cap Rate
8.69%
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
$15,112
Deductible property tax
$3,152
Estimated gross deduction
$94,605
Your income tax rate
Estimated tax savings
$28,381
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...