929 Old Fort Rd Fairview, North Carolina
4 bed • 4 bath • 12 guests
Purchase Price
Est. $5,171/mo
$1,164,000
Zestimate
$63,401
Annual Revenue
Median of 24 comps selected by Jeff, creator of this analysis.
- Avg Daily Rate
- $464
- Occupancy
- 37%
$15k
$50k
$90k
$135k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
-$43,698
Profit
Revenue
$63,401
Operating Expenses
$28,579
Operating Income
$34,821
Mortgage & Taxes
$78,520
Profit (Cash Flow)
-$43,698
$301,776
Cash Investment
Down Payment
$232,800
Renos & Furnishing
$34,056
Closing Costs
$34,920
Total
$301,776
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.48%
Cap Rate
2.99%
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
$55,245
Deductible property tax
$11,524
Estimated gross deduction
$336,050
Your income tax rate
Estimated tax savings
$100,815
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...