488 Mariners Dr Kemah, Texas
2 bed • 2.5 bath • 10 guests
Purchase Price
Est. $1,797/mo
$404,400
Zestimate
$39,037
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $225
- Occupancy
- 48%
$10k
$30k
$55k
$75k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,096
Profit
Revenue
$39,037
Operating Expenses
$22,854
Operating Income
$16,183
Mortgage & Taxes
$27,280
Profit (Cash Flow)
-$11,096
$115,244
Cash Investment
Down Payment
$80,880
Renos & Furnishing
$22,232
Closing Costs
$12,132
Total
$115,244
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.62%
Cap Rate
4%
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
$19,193
Deductible property tax
$4,004
Estimated gross deduction
$119,871
Your income tax rate
Estimated tax savings
$35,961
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...