3305 Hanna Dr Memphis, Tennessee
3 bed • 2 bath • 6 guests
Purchase Price
Est. $742/mo
$167,600
Zestimate
$44,475
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $242
- Occupancy
- 50%
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,071
Profit
Revenue
$44,475
Operating Expenses
$24,132
Operating Income
$20,343
Mortgage & Taxes
$11,272
Profit (Cash Flow)
$9,071
$49,337
Cash Investment
Down Payment
$33,420
Renos & Furnishing
$10,904
Closing Costs
$5,013
Total
$49,337
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.38%
Cap Rate
12.17%
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
$7,931
Deductible property tax
$1,654
Estimated gross deduction
$50,047
Your income tax rate
Estimated tax savings
$15,014
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...