261 Crowes Branch Rd Franklin, NC
2 bed • 1 bath • 4 guests
Purchase Price
Est. $1,422/mo
$187,500
Zestimate
$28,480
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $182
- Occupancy
- 43%
$5k
$40k
$80k
$120k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,479
Profit
Revenue
$28,480
Operating Expenses
$20,373
Operating Income
$8,107
Mortgage & Taxes
$21,586
Profit (Cash Flow)
-$13,479
$84,960
Cash Investment
Down Payment
$64,000
Renos & Furnishing
$11,360
Closing Costs
$9,600
Total
$84,960
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.86%
Cap Rate
2.53%
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
$15,188
Deductible property tax
$3,168
Estimated gross deduction
$92,984
Your income tax rate
Estimated tax savings
$27,895
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...