107 SE 69th St Oak Island, North Carolina
4 bed • 4.5 bath • 12 guests
Purchase Price
Est. $4,776/mo
$1,244,100
Zestimate
$65,726
Annual Revenue
Median of 11 comps selected by Keith, creator of this analysis.
- Avg Daily Rate
- $538
- Occupancy
- 33%
$15k
$105k
$200k
$300k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$26,065
Profit
Revenue
$65,726
Operating Expenses
$29,126
Operating Income
$36,600
Mortgage & Taxes
$62,666
Profit (Cash Flow)
-$26,065
$377,278
Cash Investment
Down Payment
$322,500
Renos & Furnishing
$22,528
Closing Costs
$32,250
Total
$377,278
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.9%
Cap Rate
3.4%
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
$48,413
Deductible property tax
$5,590
Estimated gross deduction
$300,018
Your income tax rate
Estimated tax savings
$90,005
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...