897 Fording Island Rd Bluffton, South Carolina
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,244/mo
$79,630
Annual Revenue
Median of 25 comps selected by David, creator of this analysis.
- Avg Daily Rate
- $400
- Occupancy
- 55%
$10k
$40k
$75k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,349
Profit
Revenue
$79,630
Operating Expenses
$32,393
Operating Income
$47,237
Mortgage & Taxes
$18,888
Profit (Cash Flow)
$28,349
$72,900
Cash Investment
Down Payment
$56,000
Renos & Furnishing
$8,500
Closing Costs
$8,400
Total
$72,900
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
38.88%
Cap Rate
16.87%
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
$13,289
Deductible property tax
$2,772
Estimated gross deduction
$80,929
Your income tax rate
Estimated tax savings
$24,279
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.