3500 Wendell Blvd Wendell, North Carolina
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $2,324/mo
$523,200
Zestimate
$41,470
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $270
- Occupancy
- 42%
$10k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,249
Profit
Revenue
$41,470
Operating Expenses
$23,425
Operating Income
$18,045
Mortgage & Taxes
$35,293
Profit (Cash Flow)
-$17,249
$142,272
Cash Investment
Down Payment
$104,640
Renos & Furnishing
$21,936
Closing Costs
$15,696
Total
$142,272
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.12%
Cap Rate
3.44%
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
$24,832
Deductible property tax
$5,180
Estimated gross deduction
$153,038
Your income tax rate
Estimated tax savings
$45,911
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...