39 Valley Heights Mars Hill, North Carolina
4 bed • 4 bath • 10 guests
Purchase Price
Est. $2,910/mo
$685,000
Zestimate
$101,658
Annual Revenue
Manual override
- Avg Daily Rate
- $756
- Occupancy
- 37%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,548
Profit
Revenue
$101,658
Operating Expenses
$37,570
Operating Income
$64,088
Mortgage & Taxes
$46,540
Profit (Cash Flow)
$17,548
$139,316
Cash Investment
Down Payment
$98,250
Renos & Furnishing
$21,416
Closing Costs
$19,650
Total
$139,316
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.59%
Cap Rate
9.78%
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
$33,030
Deductible property tax
$6,484
Estimated gross deduction
$191,719
Your income tax rate
Estimated tax savings
$57,516
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...