105 McCafferty St Hot Springs, Arkansas
2 bed • 2 bath • 6 guests
Purchase Price
Est. $773/mo
$173,900
Zestimate
$31,201
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $198
- Occupancy
- 43%
$5k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,542
Profit
Revenue
$31,201
Operating Expenses
$21,012
Operating Income
$10,189
Mortgage & Taxes
$11,731
Profit (Cash Flow)
-$1,542
$47,797
Cash Investment
Down Payment
$34,780
Renos & Furnishing
$7,800
Closing Costs
$5,217
Total
$47,797
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.22%
Cap Rate
5.85%
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
$8,253
Deductible property tax
$1,722
Estimated gross deduction
$51,019
Your income tax rate
Estimated tax savings
$15,306
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...