235 Waterloo Shores Rd Waterloo, South Carolina
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,910/mo
$44,212
Annual Revenue
Median of 25 comps selected by Daniel, creator of this analysis.
- Avg Daily Rate
- $240
- Occupancy
- 50%
$10k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,864
Profit
Revenue
$44,212
Operating Expenses
$24,070
Operating Income
$20,142
Mortgage & Taxes
$29,006
Profit (Cash Flow)
-$8,864
$111,988
Cash Investment
Down Payment
$86,000
Renos & Furnishing
$13,088
Closing Costs
$12,900
Total
$111,988
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.91%
Cap Rate
4.68%
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
$20,408
Deductible property tax
$4,257
Estimated gross deduction
$124,294
Your income tax rate
Estimated tax savings
$37,288
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...