1611 Eagle St Murfreesboro, Tennessee
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,528/mo
$46,449
Annual Revenue
Median of 15 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $310
- Occupancy
- 41%
$5k
$30k
$60k
$85k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,352
Profit
Revenue
$46,449
Operating Expenses
$24,596
Operating Income
$21,853
Mortgage & Taxes
$23,205
Profit (Cash Flow)
-$1,352
$90,720
Cash Investment
Down Payment
$68,800
Renos & Furnishing
$11,600
Closing Costs
$10,320
Total
$90,720
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.48%
Cap Rate
6.35%
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
$16,327
Deductible property tax
$3,406
Estimated gross deduction
$99,774
Your income tax rate
Estimated tax savings
$29,932
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...