3433 Sand Castle Ln Crystal Beach, TX
6 bed • 6 bath • 18 guests
Purchase Price
Est. $4,394/mo
$102,177
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $977
- Occupancy
- 29%
$30k
$80k
$130k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,229
Profit
Revenue
$102,177
Operating Expenses
$37,692
Operating Income
$64,485
Mortgage & Taxes
$66,715
Profit (Cash Flow)
-$2,229
$258,670
Cash Investment
Down Payment
$197,800
Renos & Furnishing
$31,200
Closing Costs
$29,670
Total
$258,670
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.86%
Cap Rate
6.52%
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
$46,939
Deductible property tax
$9,791
Estimated gross deduction
$286,206
Your income tax rate
Estimated tax savings
$85,862
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...