9589 Riverside Rd Athens, Alabama
4 bed • 4 bath • 12 guests
Purchase Price
Est. $3,554/mo
$563,000
Zestimate
$39,353
Annual Revenue
Median of 18 comps selected by Christina, creator of this analysis.
- Avg Daily Rate
- $248
- Occupancy
- 44%
$5k
$25k
$45k
$65k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
-$37,540
Profit
Revenue
$39,353
Operating Expenses
$22,928
Operating Income
$16,425
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$37,540
$206,560
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$22,560
Closing Costs
$24,000
Total
$206,560
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-18.17%
Cap Rate
2.05%
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
$37,969
Deductible property tax
$7,920
Estimated gross deduction
$230,708
Your income tax rate
Estimated tax savings
$69,212
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...