138 Jones Miller Dr Boone, North Carolina
3 bed • 2 bath • 7 guests
Purchase Price
Est. $1,555/mo
$48,500
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $329
- Occupancy
- 40%
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,957
Profit
Revenue
$48,500
Operating Expenses
$25,078
Operating Income
$23,422
Mortgage & Taxes
$3,465
Profit (Cash Flow)
$19,957
$8,500
Cash Investment
Renos & Furnishing
$8,500
Total
$8,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.4%
Cap Rate
6.69%
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
$0
Deductible property tax
$3,465
Estimated gross deduction
$83,912
Your income tax rate
Estimated tax savings
$25,174
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.