TX-352 Sunnyvale, Texas
5 bed • 4 bath • 20 guests
Purchase Price
Est. $2,221/mo
$89,502
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $553
- Occupancy
- 44%
$10k
$65k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$49,839
Profit
Revenue
$89,502
Operating Expenses
$34,713
Operating Income
$54,789
Mortgage & Taxes
$4,950
Profit (Cash Flow)
$49,839
$13,000
Cash Investment
Renos & Furnishing
$13,000
Total
$13,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.43%
Cap Rate
10.95%
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
$4,950
Estimated gross deduction
$120,132
Your income tax rate
Estimated tax savings
$36,040
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.