Tanner Ford Blvd Hanahan, South Carolina
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $1,777/mo
$91,051
Annual Revenue
Median of 18 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $435
- Occupancy
- 57%
$10k
$65k
$120k
$180k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,991
Profit
Revenue
$91,051
Operating Expenses
$35,077
Operating Income
$55,974
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$28,991
$102,625
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$10,625
Closing Costs
$12,000
Total
$102,625
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
28.24%
Cap Rate
13.99%
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
$18,984
Deductible property tax
$3,960
Estimated gross deduction
$115,158
Your income tax rate
Estimated tax savings
$34,547
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.