360 Small Rd Randleman, North Carolina
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,527/mo
$568,800
Zestimate
$45,797
Annual Revenue
Median of 10 comps selected by Chris, creator of this analysis.
- Avg Daily Rate
- $264
- Occupancy
- 47%
$15k
$45k
$70k
$100k
Sign up to see the data on 20 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,015
Profit
Revenue
$45,797
Operating Expenses
$24,442
Operating Income
$21,355
Mortgage & Taxes
$38,369
Profit (Cash Flow)
-$17,015
$151,272
Cash Investment
Down Payment
$113,760
Renos & Furnishing
$20,448
Closing Costs
$17,064
Total
$151,272
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.24%
Cap Rate
3.75%
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
$26,996
Deductible property tax
$5,631
Estimated gross deduction
$165,356
Your income tax rate
Estimated tax savings
$49,607
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...