649 Panoramic Loop Maggie Valley, North Carolina
3 bed • 3.5 bath • 6 guests
Purchase Price
Est. $3,331/mo
$735,300
Zestimate
$42,289
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $311
- Occupancy
- 37%
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$31,915
Profit
Revenue
$42,289
Operating Expenses
$23,618
Operating Income
$18,671
Mortgage & Taxes
$50,586
Profit (Cash Flow)
-$31,915
$195,413
Cash Investment
Down Payment
$149,980
Renos & Furnishing
$22,936
Closing Costs
$22,497
Total
$195,413
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.33%
Cap Rate
2.48%
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
$35,591
Deductible property tax
$7,424
Estimated gross deduction
$216,797
Your income tax rate
Estimated tax savings
$65,039
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...