Rutledge Dr The Colony, Texas
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,510/mo
$63,169
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $328
- Occupancy
- 53%
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,064
Profit
Revenue
$63,169
Operating Expenses
$28,525
Operating Income
$34,644
Mortgage & Taxes
$26,581
Profit (Cash Flow)
$8,064
$8,500
Cash Investment
Renos & Furnishing
$8,500
Total
$8,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.3%
Cap Rate
10.18%
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
$20,706
Deductible property tax
$3,366
Estimated gross deduction
$102,294
Your income tax rate
Estimated tax savings
$30,688
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.