117 Dangerfield Ct Asheville, North Carolina
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,590/mo
$583,000
Zestimate
$68,755
Annual Revenue
Median of 25 comps selected by Jeff, creator of this analysis.
- Avg Daily Rate
- $434
- Occupancy
- 43%
$10k
$55k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$410
Profit
Revenue
$68,755
Operating Expenses
$29,837
Operating Income
$38,918
Mortgage & Taxes
$39,327
Profit (Cash Flow)
-$410
$152,642
Cash Investment
Down Payment
$116,600
Renos & Furnishing
$18,552
Closing Costs
$17,490
Total
$152,642
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.26%
Cap Rate
6.67%
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
$27,670
Deductible property tax
$5,772
Estimated gross deduction
$168,762
Your income tax rate
Estimated tax savings
$50,629
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...