61 Shirdash St Maggie Valley, North Carolina
2 bed • 2 bath • 4 guests
Purchase Price
Est. $1,100/mo
$247,700
Zestimate
$31,171
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $191
- Occupancy
- 45%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,543
Profit
Revenue
$31,171
Operating Expenses
$21,005
Operating Income
$10,166
Mortgage & Taxes
$16,709
Profit (Cash Flow)
-$6,543
$63,747
Cash Investment
Down Payment
$49,540
Renos & Furnishing
$6,776
Closing Costs
$7,431
Total
$63,747
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.26%
Cap Rate
4.1%
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
$11,756
Deductible property tax
$2,452
Estimated gross deduction
$71,370
Your income tax rate
Estimated tax savings
$21,411
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...