High Brook Dr North Carolina
4 bed • 2 bath • 10 guests
Purchase Price
Est. $1,044/mo
$72,901
Annual Revenue
Median of 14 comps selected by Edison, creator of this analysis.
- Avg Daily Rate
- $467
- Occupancy
- 43%
$10k
$50k
$90k
$130k
Sign up to see the data on 28 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,855
Profit
Revenue
$72,901
Operating Expenses
$30,812
Operating Income
$42,089
Mortgage & Taxes
$19,234
Profit (Cash Flow)
$22,855
$30,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$30,500
Closing Costs
$0
Total
$30,500
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
74.93%
Cap Rate
17.91%
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
$13,942
Deductible property tax
$2,327
Estimated gross deduction
$77,721
Your income tax rate
Estimated tax savings
$23,316
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.