528 Gadsden Rd NW Jacksonville, Alabama
2 bed • 1 bath • 5 guests
Purchase Price
Est. $555/mo
$27,155
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $165
- Occupancy
- 45%
$10k
$20k
$30k
$40k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,339
Profit
Revenue
$27,155
Operating Expenses
$20,061
Operating Income
$7,094
Mortgage & Taxes
$8,432
Profit (Cash Flow)
-$1,339
$35,000
Cash Investment
Down Payment
$25,000
Renos & Furnishing
$6,250
Closing Costs
$3,750
Total
$35,000
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.82%
Cap Rate
5.67%
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
$5,933
Deductible property tax
$1,237
Estimated gross deduction
$36,866
Your income tax rate
Estimated tax savings
$11,060
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.