916 Fire Tower Rd Bostic, North Carolina
3 bed • 4.5 bath • 9 guests
Purchase Price
Est. $2,508/mo
$564,600
Zestimate
$42,836
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $304
- Occupancy
- 39%
$15k
$30k
$45k
$60k
Sign up to see the data on 23 all comparables
Seasonality
Sign up to view the full seasonality chart
-$18,997
Profit
Revenue
$42,836
Operating Expenses
$23,746
Operating Income
$19,089
Mortgage & Taxes
$38,086
Profit (Cash Flow)
-$18,997
$150,914
Cash Investment
Down Payment
$112,920
Renos & Furnishing
$21,056
Closing Costs
$16,938
Total
$150,914
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.58%
Cap Rate
3.38%
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
$26,796
Deductible property tax
$5,590
Estimated gross deduction
$164,363
Your income tax rate
Estimated tax savings
$49,309
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...