3307 Moores Glen Dr Charlotte, North Carolina
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $4,220/mo
$866,100
Zestimate
$80,300
Annual Revenue
Manual override
- Avg Daily Rate
- $400
- Occupancy
- 55%
$5k
$45k
$85k
$130k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$35,960
Profit
Revenue
$80,300
Operating Expenses
$32,551
Operating Income
$47,750
Mortgage & Taxes
$83,709
Profit (Cash Flow)
-$35,960
$140,652
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$17,152
Closing Costs
$28,500
Total
$140,652
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
4%
Loading...
Cash on Cash Return
-25.56%
Cap Rate
5.02%
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
$63,585
Deductible property tax
$9,405
Estimated gross deduction
$289,571
Your income tax rate
Estimated tax savings
$86,871
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...