1106 Sacramento St Marfa, Texas
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $1,444/mo
$348,800
Zestimate
$38,301
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $281
- Occupancy
- 37%
$10k
$25k
$45k
$70k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,808
Profit
Revenue
$38,301
Operating Expenses
$22,681
Operating Income
$15,620
Mortgage & Taxes
$22,428
Profit (Cash Flow)
-$6,808
$9,320
Cash Investment
Renos & Furnishing
$9,320
Total
$9,320
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.09%
Cap Rate
4.8%
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
$16,076
Deductible property tax
$3,217
Estimated gross deduction
$94,423
Your income tax rate
Estimated tax savings
$28,327
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...