33 Vance Ave Black Mountain, North Carolina
5 bed • 5 bath • 15 guests
Purchase Price
Est. $4,331/mo
$81,507
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $603
- Occupancy
- 37%
$25k
$60k
$95k
$135k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,098
Profit
Revenue
$81,507
Operating Expenses
$32,834
Operating Income
$48,673
Mortgage & Taxes
$65,770
Profit (Cash Flow)
-$17,098
$242,778
Cash Investment
Down Payment
$195,000
Renos & Furnishing
$18,528
Closing Costs
$29,250
Total
$242,778
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.04%
Cap Rate
4.99%
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
$46,275
Deductible property tax
$9,653
Estimated gross deduction
$278,485
Your income tax rate
Estimated tax savings
$83,546
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.