148 Penn Station Savannah, Georgia
4 bed • 3.5 bath • 12 guests
Purchase Price
$109,754
Annual Revenue
Median of 25 comps selected by Adriana, creator of this analysis.
- Avg Daily Rate
- $538
- Occupancy
- 56%
$25k
$95k
$165k
$245k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$37,565
Profit
Revenue
$109,754
Operating Expenses
$39,472
Operating Income
$70,282
Mortgage & Taxes
$32,717
Profit (Cash Flow)
$37,565
$129,742
Cash Investment
Down Payment
$97,000
Renos & Furnishing
$18,192
Closing Costs
$14,550
Total
$129,742
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
28.95%
Cap Rate
14.49%
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
$23,019
Deductible property tax
$4,802
Estimated gross deduction
$141,221
Your income tax rate
Estimated tax savings
$42,366
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...