9907 Trails End Rd Leander, Texas
6 bed • 5 bath • 16 guests
Purchase Price
Est. $4,895/mo
$178,026
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $1,341
- Occupancy
- 36%
$5k
$470k
$935k
$1k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
$111,601
Profit
Revenue
$178,026
Operating Expenses
$55,516
Operating Income
$122,510
Mortgage & Taxes
$10,909
Profit (Cash Flow)
$111,601
$31,176
Cash Investment
Renos & Furnishing
$31,176
Total
$31,176
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.57%
Cap Rate
11.11%
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
$0
Deductible property tax
$10,909
Estimated gross deduction
$265,505
Your income tax rate
Estimated tax savings
$79,651
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...