1560 Wyman St NE Aiken, South Carolina
3 bed • 2 bath • 8 guests
Purchase Price
Est. $659/mo
$148,300
Zestimate
$41,744
Annual Revenue
Median of 25 comps selected by Jonathan, creator of this analysis.
- Avg Daily Rate
- $292
- Occupancy
- 39%
$10k
$65k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,372
Profit
Revenue
$41,744
Operating Expenses
$23,490
Operating Income
$18,254
Mortgage & Taxes
$4,882
Profit (Cash Flow)
$13,372
$114,637
Cash Investment
Down Payment
$100,844
Renos & Furnishing
$9,344
Closing Costs
$4,449
Total
$114,637
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.66%
Cap Rate
12.3%
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
$2,815
Deductible property tax
$1,468
Estimated gross deduction
$40,093
Your income tax rate
Estimated tax savings
$12,028
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...