9203 Comburg Dr Austin, Texas
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $3,554/mo
$69,594
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $477
- Occupancy
- 40%
$5k
$65k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,405
Profit
Revenue
$69,594
Operating Expenses
$30,035
Operating Income
$39,559
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$14,405
$204,518
Cash Investment
Down Payment
$159,998
Renos & Furnishing
$20,520
Closing Costs
$24,000
Total
$204,518
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.04%
Cap Rate
4.94%
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
$37,968
Deductible property tax
$7,920
Estimated gross deduction
$230,093
Your income tax rate
Estimated tax savings
$69,028
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...