555 Dove St North Augusta, South Carolina
2 bed • 1.5 bath • 5 guests
Purchase Price
Est. $610/mo
$137,400
Zestimate
$34,574
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $196
- Occupancy
- 48%
$10k
$45k
$80k
$120k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,409
Profit
Revenue
$34,574
Operating Expenses
$21,805
Operating Income
$12,769
Mortgage & Taxes
$1,360
Profit (Cash Flow)
$11,409
$8,944
Cash Investment
Renos & Furnishing
$8,944
Total
$8,944
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.58%
Cap Rate
9.29%
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
$0
Deductible property tax
$1,360
Estimated gross deduction
$34,624
Your income tax rate
Estimated tax savings
$10,387
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...