734 Lee St Murfreesboro, Tennessee
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,999/mo
$50,354
Annual Revenue
Median of 16 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $344
- Occupancy
- 40%
$5k
$30k
$60k
$85k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,508
Profit
Revenue
$50,354
Operating Expenses
$25,513
Operating Income
$24,841
Mortgage & Taxes
$30,349
Profit (Cash Flow)
-$5,508
$118,933
Cash Investment
Down Payment
$89,980
Renos & Furnishing
$15,456
Closing Costs
$13,497
Total
$118,933
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.63%
Cap Rate
5.52%
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
$21,353
Deductible property tax
$4,454
Estimated gross deduction
$130,575
Your income tax rate
Estimated tax savings
$39,173
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...