2583 Old Graham Rd Pittsboro, North Carolina
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,665/mo
$657,100
Zestimate
$42,266
Annual Revenue
Median of 10 selected comps
- Avg Daily Rate
- $275
- Occupancy
- 42%
$20k
$40k
$60k
$85k
Sign up to see the data on 20 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,821
Profit
Revenue
$42,266
Operating Expenses
$23,612
Operating Income
$18,653
Mortgage & Taxes
$40,474
Profit (Cash Flow)
-$21,821
$163,688
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$25,688
Closing Costs
$18,000
Total
$163,688
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.33%
Cap Rate
3.1%
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
$28,477
Deductible property tax
$5,940
Estimated gross deduction
$175,661
Your income tax rate
Estimated tax savings
$52,698
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...