3508 80th St Galveston, Texas
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,644/mo
$356,200
Zestimate
$40,191
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $326
- Occupancy
- 34%
$10k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$26,558
Profit
Revenue
$40,191
Operating Expenses
$33,480
Operating Income
$6,711
Mortgage & Taxes
$33,269
Profit (Cash Flow)
-$26,558
$59,988
Cash Investment
Down Payment
$37,000
Renos & Furnishing
$11,888
Closing Costs
$11,100
Total
$59,988
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-44.27%
Cap Rate
1.81%
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
$24,765
Deductible property tax
$3,663
Estimated gross deduction
$114,343
Your income tax rate
Estimated tax savings
$34,303
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...