4463 Ryans Run Rd Memphis, Tennessee
3 bed • 2 bath • 6 guests
Purchase Price
Est. $811/mo
$182,800
Zestimate
$52,176
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $248
- Occupancy
- 58%
$5k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,917
Profit
Revenue
$52,176
Operating Expenses
$25,941
Operating Income
$26,235
Mortgage & Taxes
$12,318
Profit (Cash Flow)
$13,917
$52,478
Cash Investment
Down Payment
$36,520
Renos & Furnishing
$10,480
Closing Costs
$5,478
Total
$52,478
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.51%
Cap Rate
14.36%
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
$8,666
Deductible property tax
$1,808
Estimated gross deduction
$54,258
Your income tax rate
Estimated tax savings
$16,277
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...