610 Seashell Dr Surfside Beach, Texas
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,356/mo
$305,200
Zestimate
$34,324
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $280
- Occupancy
- 34%
$0k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,010
Profit
Revenue
$34,324
Operating Expenses
$21,746
Operating Income
$12,578
Mortgage & Taxes
$20,588
Profit (Cash Flow)
-$8,010
$78,836
Cash Investment
Down Payment
$61,040
Renos & Furnishing
$8,640
Closing Costs
$9,156
Total
$78,836
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.16%
Cap Rate
4.12%
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
$14,485
Deductible property tax
$3,021
Estimated gross deduction
$88,025
Your income tax rate
Estimated tax savings
$26,408
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...