3865 Augusta Dr Nashville, Tennessee
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,683/mo
$45,956
Annual Revenue
Median of 25 comps selected by Chris, creator of this analysis.
- Avg Daily Rate
- $309
- Occupancy
- 41%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,083
Profit
Revenue
$45,956
Operating Expenses
$24,480
Operating Income
$21,476
Mortgage & Taxes
$25,559
Profit (Cash Flow)
-$4,083
$99,363
Cash Investment
Down Payment
$75,780
Renos & Furnishing
$12,216
Closing Costs
$11,367
Total
$99,363
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.1%
Cap Rate
5.66%
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
$17,983
Deductible property tax
$3,751
Estimated gross deduction
$109,728
Your income tax rate
Estimated tax savings
$32,919
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...