312 Magnolia St Nacogdoches, Texas
3 bed • 1 bath • 9 guests
Purchase Price
Est. $726/mo
$163,500
Zestimate
$44,651
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $294
- Occupancy
- 42%
$15k
$30k
$40k
$55k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,449
Profit
Revenue
$44,651
Operating Expenses
$24,173
Operating Income
$20,478
Mortgage & Taxes
$11,029
Profit (Cash Flow)
$9,449
$49,685
Cash Investment
Down Payment
$32,700
Renos & Furnishing
$12,080
Closing Costs
$4,905
Total
$49,685
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.01%
Cap Rate
12.52%
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
$7,760
Deductible property tax
$1,619
Estimated gross deduction
$49,392
Your income tax rate
Estimated tax savings
$14,818
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...