Tanner Ford Blvd Hanahan, South Carolina
1 bed • 1 bath • 2 guests
Purchase Price
Est. $800/mo
$43,301
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $210
- Occupancy
- 56%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,303
Profit
Revenue
$43,301
Operating Expenses
$23,856
Operating Income
$19,445
Mortgage & Taxes
$12,142
Profit (Cash Flow)
$7,303
$45,650
Cash Investment
Down Payment
$36,000
Renos & Furnishing
$4,250
Closing Costs
$5,400
Total
$45,650
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.99%
Cap Rate
10.8%
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
$8,543
Deductible property tax
$1,782
Estimated gross deduction
$51,662
Your income tax rate
Estimated tax savings
$15,498
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.