554 Pisgah Forest Dr North Carolina
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $2,421/mo
$51,434
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $312
- Occupancy
- 45%
$5k
$30k
$55k
$80k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,097
Profit
Revenue
$51,434
Operating Expenses
$25,767
Operating Income
$25,667
Mortgage & Taxes
$36,764
Profit (Cash Flow)
-$11,097
$133,975
Cash Investment
Down Payment
$109,000
Renos & Furnishing
$8,625
Closing Costs
$16,350
Total
$133,975
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.28%
Cap Rate
4.7%
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
$25,866
Deductible property tax
$5,395
Estimated gross deduction
$155,147
Your income tax rate
Estimated tax savings
$46,544
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.