602 Lakeside Dr Carriere, Mississippi
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $1,448/mo
$325,900
Zestimate
$33,841
Annual Revenue
Median of 9 selected comps
- Avg Daily Rate
- $164
- Occupancy
- 56%
$10k
$25k
$45k
$60k
Sign up to see the data on 18 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,982
Profit
Revenue
$33,841
Operating Expenses
$21,633
Operating Income
$12,208
Mortgage & Taxes
$3,226
Profit (Cash Flow)
$8,982
$17,696
Cash Investment
Renos & Furnishing
$17,696
Total
$17,696
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.54%
Cap Rate
3.74%
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
$3,226
Estimated gross deduction
$81,069
Your income tax rate
Estimated tax savings
$24,321
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...