611 Capitol Beach Blvd Lincoln, Nebraska
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,011/mo
$227,600
Zestimate
$37,398
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $233
- Occupancy
- 44%
$10k
$25k
$35k
$50k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
-$424
Profit
Revenue
$37,398
Operating Expenses
$22,469
Operating Income
$14,929
Mortgage & Taxes
$15,353
Profit (Cash Flow)
-$424
$66,780
Cash Investment
Down Payment
$45,520
Renos & Furnishing
$14,432
Closing Costs
$6,828
Total
$66,780
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.63%
Cap Rate
6.55%
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
$10,802
Deductible property tax
$2,253
Estimated gross deduction
$68,041
Your income tax rate
Estimated tax savings
$20,412
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...