450 Herringbone Ct Franklin, Tennessee
3 bed • 2.5 bath • 9 guests
Purchase Price
$632,100
Zestimate
$85,058
Annual Revenue
Median of 25 comps selected by Adriana, creator of this analysis.
- Avg Daily Rate
- $403
- Occupancy
- 58%
$5k
$50k
$90k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,308
Profit
Revenue
$85,058
Operating Expenses
$33,669
Operating Income
$51,389
Mortgage & Taxes
$41,081
Profit (Cash Flow)
$10,308
$154,086
Cash Investment
Down Payment
$121,800
Renos & Furnishing
$14,016
Closing Costs
$18,270
Total
$154,086
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.68%
Cap Rate
8.43%
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
$28,904
Deductible property tax
$6,029
Estimated gross deduction
$174,679
Your income tax rate
Estimated tax savings
$52,404
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...