9700 Pleasant Rd Daphne, Alabama
4 bed • 3 bath • 8 guests
Purchase Price
$65,415
Annual Revenue
Median of 17 comps selected by Sofia, creator of this analysis.
- Avg Daily Rate
- $301
- Occupancy
- 60%
$25k
$45k
$70k
$95k
$91,579 | $64,073 | $569 | 44.1% | 5 | 12 | 63 | 6 | 2 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (57) | Profile | |
$76,671 | $47,999 | $312 | 67.3% | 4 | 14 | 11 | 7 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (52) | Profile | |
$75,822 | $54,536 | $377 | 55.2% | 4 | 10 | 40 | 5 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (189) | Profile | |
$71,705 | $32,927 | $333 | 59% | 3 | 8 | 18 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$67,966 | $28,863 | $293 | 63.5% | 3 | 10 | 20 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.7 (17) | — |
Seasonality
Break-even
$5,226/mo
Avg profit / month
$225/mo
Best profit month
Jul $8,239
$2,702
Profit
Revenue
$65,415
Operating Expenses
$29,053
Operating Income
$36,362
Mortgage & Taxes
$33,661
Profit (Cash Flow)
$2,702
$125,520
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$10,750
Closing Costs
$14,970
Total
$125,520
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.15%
Cap Rate
7.28%
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
$23,683
Deductible property tax
$4,940
Estimated gross deduction
$142,908
Your income tax rate
Estimated tax savings
$42,872
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.