State Hwy 121 Lewisville, Texas
2 bed • 1 bath • 6 guests
Purchase Price
Est. $6/mo
$42,031
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $212
- Occupancy
- 54%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,379
Profit
Revenue
$42,031
Operating Expenses
$23,557
Operating Income
$18,474
Mortgage & Taxes
$94
Profit (Cash Flow)
$18,379
$6,572
Cash Investment
Down Payment
$280
Renos & Furnishing
$6,250
Closing Costs
$42
Total
$6,572
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
279.66%
Cap Rate
1,319.55%
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
$66
Deductible property tax
$14
Estimated gross deduction
$2,267
Your income tax rate
Estimated tax savings
$680
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.