1028 Hagwood Rd Birmingham, Alabama
3 bed • 2 bath • 6 guests
Purchase Price
Est. $803/mo
$179,700
Zestimate
$35,275
Annual Revenue
Median of 19 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $233
- Occupancy
- 41%
$10k
$30k
$50k
$70k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,116
Profit
Revenue
$35,275
Operating Expenses
$21,970
Operating Income
$13,305
Mortgage & Taxes
$12,189
Profit (Cash Flow)
$1,116
$53,825
Cash Investment
Down Payment
$36,140
Renos & Furnishing
$12,264
Closing Costs
$5,421
Total
$53,825
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.07%
Cap Rate
7.36%
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
$8,576
Deductible property tax
$1,789
Estimated gross deduction
$54,262
Your income tax rate
Estimated tax savings
$16,279
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...