2527 41st St Galveston, Texas
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,134/mo
$255,300
Zestimate
$25,226
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $211
- Occupancy
- 33%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,604
Profit
Revenue
$25,226
Operating Expenses
$19,608
Operating Income
$5,618
Mortgage & Taxes
$17,222
Profit (Cash Flow)
-$11,604
$67,967
Cash Investment
Down Payment
$51,060
Renos & Furnishing
$9,248
Closing Costs
$7,659
Total
$67,967
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.07%
Cap Rate
2.2%
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
$12,117
Deductible property tax
$2,527
Estimated gross deduction
$74,239
Your income tax rate
Estimated tax savings
$22,272
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...