7501 9th Ave North Topsail Beach, North Carolina
3 bed • 2 bath • 7 guests
Purchase Price
Est. $2,554/mo
$605,200
Zestimate
$54,664
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $378
- Occupancy
- 40%
$5k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,650
Profit
Revenue
$54,664
Operating Expenses
$26,526
Operating Income
$28,138
Mortgage & Taxes
$38,788
Profit (Cash Flow)
-$10,650
$140,250
Cash Investment
Down Payment
$115,000
Renos & Furnishing
$8,000
Closing Costs
$17,250
Total
$140,250
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.59%
Cap Rate
4.89%
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
$27,290
Deductible property tax
$5,692
Estimated gross deduction
$163,357
Your income tax rate
Estimated tax savings
$49,007
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...