6320 Greenbriar Dr Horn Lake, Mississippi
3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $789/mo
$177,600
Zestimate
$51,707
Annual Revenue
Median of 16 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $226
- Occupancy
- 63%
$5k
$30k
$55k
$85k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,895
Profit
Revenue
$51,707
Operating Expenses
$25,831
Operating Income
$25,875
Mortgage & Taxes
$11,980
Profit (Cash Flow)
$13,895
$50,648
Cash Investment
Down Payment
$35,520
Renos & Furnishing
$9,800
Closing Costs
$5,328
Total
$50,648
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.43%
Cap Rate
14.56%
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
$8,429
Deductible property tax
$1,758
Estimated gross deduction
$52,655
Your income tax rate
Estimated tax savings
$15,796
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...