866 Blackbear Dr Edisto Island, South Carolina
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $3,166/mo
$712,600
Zestimate
$61,701
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $389
- Occupancy
- 43%
$10k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,548
Profit
Revenue
$61,701
Operating Expenses
$28,180
Operating Income
$33,521
Mortgage & Taxes
$48,070
Profit (Cash Flow)
-$14,548
$179,082
Cash Investment
Down Payment
$142,520
Renos & Furnishing
$15,184
Closing Costs
$21,378
Total
$179,082
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.12%
Cap Rate
4.7%
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
$33,821
Deductible property tax
$7,055
Estimated gross deduction
$204,030
Your income tax rate
Estimated tax savings
$61,209
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...