3509 Charlotte Ave Nashville, Tennessee
4 bed • 1.5 bath • 12 guests
Purchase Price
Est. $4,345/mo
$85,401
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $597
- Occupancy
- 39%
$30k
$85k
$140k
$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,321
Profit
Revenue
$85,401
Operating Expenses
$33,749
Operating Income
$51,652
Mortgage & Taxes
$65,973
Profit (Cash Flow)
-$14,321
$233,676
Cash Investment
Down Payment
$195,600
Renos & Furnishing
$8,736
Closing Costs
$29,340
Total
$233,676
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.12%
Cap Rate
5.28%
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
$46,417
Deductible property tax
$9,682
Estimated gross deduction
$276,388
Your income tax rate
Estimated tax savings
$82,916
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...