276 Coopers Dr Hendersonville, North Carolina
3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $3,043/mo
$678,700
Zestimate
$36,495
Annual Revenue
Median of 20 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $279
- Occupancy
- 36%
$5k
$25k
$40k
$60k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$31,970
Profit
Revenue
$36,495
Operating Expenses
$22,256
Operating Income
$14,238
Mortgage & Taxes
$46,208
Profit (Cash Flow)
-$31,970
$176,838
Cash Investment
Down Payment
$137,000
Renos & Furnishing
$19,288
Closing Costs
$20,550
Total
$176,838
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-18.07%
Cap Rate
2.07%
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
$32,511
Deductible property tax
$6,781
Estimated gross deduction
$197,535
Your income tax rate
Estimated tax savings
$59,261
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...