97 Varsity St Brevard, North Carolina
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,621/mo
$364,800
Zestimate
$43,089
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $224
- Occupancy
- 53%
$15k
$35k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,325
Profit
Revenue
$43,089
Operating Expenses
$23,806
Operating Income
$19,283
Mortgage & Taxes
$24,608
Profit (Cash Flow)
-$5,325
$93,112
Cash Investment
Down Payment
$72,960
Renos & Furnishing
$9,208
Closing Costs
$10,944
Total
$93,112
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.71%
Cap Rate
5.28%
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
$17,314
Deductible property tax
$3,612
Estimated gross deduction
$104,879
Your income tax rate
Estimated tax savings
$31,464
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...