2 Kingstree Ct Columbia, South Carolina
3 bed • 2 bath • 9 guests
Purchase Price
Est. $797/mo
$179,300
Zestimate
$54,393
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $261
- Occupancy
- 57%
$5k
$30k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,836
Profit
Revenue
$54,393
Operating Expenses
$26,462
Operating Income
$27,931
Mortgage & Taxes
$12,095
Profit (Cash Flow)
$15,836
$49,975
Cash Investment
Down Payment
$35,860
Renos & Furnishing
$8,736
Closing Costs
$5,379
Total
$49,975
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
31.68%
Cap Rate
15.57%
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
$8,510
Deductible property tax
$1,775
Estimated gross deduction
$52,811
Your income tax rate
Estimated tax savings
$15,843
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...