804 Madison Heights Dr Marshall, North Carolina
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,705/mo
$383,800
Zestimate
$33,759
Annual Revenue
Median of 1 selected comp
- Avg Daily Rate
- $221
- Occupancy
- 42%
$10k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,976
Profit
Revenue
$83,067
Operating Expenses
$33,201
Operating Income
$49,866
Mortgage & Taxes
$25,890
Profit (Cash Flow)
$23,976
$103,410
Cash Investment
Down Payment
$76,760
Renos & Furnishing
$15,136
Closing Costs
$11,514
Total
$103,410
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
23.18%
Cap Rate
12.99%
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
$18,216
Deductible property tax
$3,800
Estimated gross deduction
$111,976
Your income tax rate
Estimated tax savings
$33,593
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...