393 Marschall Creek Rd Fredericksburg, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,193/mo
$493,600
Zestimate
$51,591
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $454
- Occupancy
- 31%
$10k
$50k
$90k
$135k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,510
Profit
Revenue
$51,591
Operating Expenses
$25,804
Operating Income
$25,787
Mortgage & Taxes
$33,297
Profit (Cash Flow)
-$7,510
$128,176
Cash Investment
Down Payment
$98,720
Renos & Furnishing
$14,648
Closing Costs
$14,808
Total
$128,176
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.85%
Cap Rate
5.22%
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
$23,427
Deductible property tax
$4,887
Estimated gross deduction
$142,565
Your income tax rate
Estimated tax savings
$42,770
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...