414 Bear Lk Cir Whittier, North Carolina
2 bed • 3.5 bath • 6 guests
Purchase Price
Est. $1,444/mo
$39,660
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $265
- Occupancy
- 41%
$0k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,956
Profit
Revenue
$39,660
Operating Expenses
$23,000
Operating Income
$16,660
Mortgage & Taxes
$9,704
Profit (Cash Flow)
$6,956
$263,460
Cash Investment
Down Payment
$243,750
Renos & Furnishing
$9,960
Closing Costs
$9,750
Total
$263,460
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.64%
Cap Rate
5.12%
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
$5,635
Deductible property tax
$3,217
Estimated gross deduction
$84,174
Your income tax rate
Estimated tax savings
$25,252
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...