455 Kim Dr Center Point, Alabama
4 bed • 2 bath • 8 guests
Purchase Price
Est. $780/mo
$174,100
Zestimate
$63,623
Annual Revenue
Median of 19 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $348
- Occupancy
- 50%
$15k
$45k
$80k
$115k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,153
Profit
Revenue
$63,623
Operating Expenses
$28,631
Operating Income
$34,992
Mortgage & Taxes
$11,839
Profit (Cash Flow)
$23,153
$52,293
Cash Investment
Down Payment
$35,100
Renos & Furnishing
$11,928
Closing Costs
$5,265
Total
$52,293
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
44.27%
Cap Rate
19.93%
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
$8,329
Deductible property tax
$1,737
Estimated gross deduction
$52,705
Your income tax rate
Estimated tax savings
$15,812
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...