409 Bee Cv Wy Pendleton, South Carolina
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $962/mo
$216,500
Zestimate
$46,701
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $331
- Occupancy
- 39%
$5k
$30k
$55k
$80k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,441
Profit
Revenue
$46,701
Operating Expenses
$24,655
Operating Income
$22,046
Mortgage & Taxes
$14,604
Profit (Cash Flow)
$7,441
$61,051
Cash Investment
Down Payment
$43,300
Renos & Furnishing
$11,256
Closing Costs
$6,495
Total
$61,051
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.18%
Cap Rate
10.18%
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
$10,275
Deductible property tax
$2,143
Estimated gross deduction
$63,981
Your income tax rate
Estimated tax savings
$19,194
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...