1907 House Ave Durham, North Carolina
4 bed • 2 bath • 8 guests
Purchase Price
Est. $1,178/mo
$265,200
Zestimate
$57,124
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $364
- Occupancy
- 43%
$15k
$95k
$175k
$265k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,130
Profit
Revenue
$57,124
Operating Expenses
$27,104
Operating Income
$30,020
Mortgage & Taxes
$17,890
Profit (Cash Flow)
$12,130
$71,316
Cash Investment
Down Payment
$53,040
Renos & Furnishing
$10,320
Closing Costs
$7,956
Total
$71,316
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17%
Cap Rate
11.31%
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
$12,587
Deductible property tax
$2,625
Estimated gross deduction
$77,332
Your income tax rate
Estimated tax savings
$23,200
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...