3639 Stonehaven Dr Charlotte, North Carolina
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,281/mo
$288,300
Zestimate
$51,448
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $346
- Occupancy
- 41%
$10k
$35k
$65k
$95k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,230
Profit
Revenue
$51,448
Operating Expenses
$25,770
Operating Income
$25,678
Mortgage & Taxes
$19,448
Profit (Cash Flow)
$6,230
$74,949
Cash Investment
Down Payment
$57,660
Renos & Furnishing
$8,640
Closing Costs
$8,649
Total
$74,949
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.31%
Cap Rate
8.9%
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
$13,683
Deductible property tax
$2,854
Estimated gross deduction
$83,294
Your income tax rate
Estimated tax savings
$24,988
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...