102 Fairwood Dr Morrisville, North Carolina
6 bed • 3.5 bath • 14 guests
Purchase Price
Est. $2,766/mo
$622,700
Zestimate
$99,262
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $605
- Occupancy
- 45%
$25k
$100k
$175k
$260k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,250
Profit
Revenue
$99,262
Operating Expenses
$37,007
Operating Income
$62,255
Mortgage & Taxes
$42,005
Profit (Cash Flow)
$20,250
$160,693
Cash Investment
Down Payment
$124,540
Renos & Furnishing
$17,472
Closing Costs
$18,681
Total
$160,693
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.6%
Cap Rate
9.99%
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
$29,554
Deductible property tax
$6,165
Estimated gross deduction
$179,551
Your income tax rate
Estimated tax savings
$53,865
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...