2788 FM Rd 2031 Matagorda, Texas
3 bed • 2 bath • 6 guests
Purchase Price
Est. $2,528/mo
$355,800
Zestimate
$41,550
Annual Revenue
Median of 21 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $382
- Occupancy
- 30%
$5k
$25k
$45k
$65k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,277
Profit
Revenue
$41,550
Operating Expenses
$23,444
Operating Income
$18,106
Mortgage & Taxes
$38,383
Profit (Cash Flow)
-$20,277
$140,854
Cash Investment
Down Payment
$113,800
Renos & Furnishing
$9,984
Closing Costs
$17,070
Total
$140,854
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.39%
Cap Rate
3.18%
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
$27,005
Deductible property tax
$5,633
Estimated gross deduction
$162,273
Your income tax rate
Estimated tax savings
$48,682
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...