208 Campground Cir Scottsboro, Alabama
5 bed • 5 bath • 15 guests
Purchase Price
Est. $4,011/mo
$902,800
Zestimate
$61,746
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $433
- Occupancy
- 39%
$5k
$70k
$135k
$205k
Sign up to see the data on 28 all comparables
Seasonality
Sign up to view the full seasonality chart
-$27,344
Profit
Revenue
$61,746
Operating Expenses
$28,190
Operating Income
$33,556
Mortgage & Taxes
$60,900
Profit (Cash Flow)
-$27,344
$232,452
Cash Investment
Down Payment
$180,560
Renos & Furnishing
$24,808
Closing Costs
$27,084
Total
$232,452
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.76%
Cap Rate
3.71%
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
$42,848
Deductible property tax
$8,938
Estimated gross deduction
$260,159
Your income tax rate
Estimated tax savings
$78,048
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...