9906 Ashmont Dr Frisco, Texas
4 bed • 2 bath • 10 guests
Purchase Price
Est. $2,510/mo
$553,000
Zestimate
$62,205
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $367
- Occupancy
- 46%
$10k
$60k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,206
Profit
Revenue
$62,205
Operating Expenses
$28,298
Operating Income
$33,907
Mortgage & Taxes
$38,113
Profit (Cash Flow)
-$4,206
$147,430
Cash Investment
Down Payment
$113,000
Renos & Furnishing
$17,480
Closing Costs
$16,950
Total
$147,430
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.85%
Cap Rate
6%
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
$26,815
Deductible property tax
$5,593
Estimated gross deduction
$163,402
Your income tax rate
Estimated tax savings
$49,021
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...