Tanner Ford Blvd Hanahan, South Carolina
5 bed • 3 bath • 10 guests
Purchase Price
Est. $2,110/mo
$102,927
Annual Revenue
Median of 20 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $497
- Occupancy
- 57%
$10k
$65k
$120k
$180k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
$33,017
Profit
Revenue
$102,926
Operating Expenses
$37,868
Operating Income
$65,059
Mortgage & Taxes
$32,042
Profit (Cash Flow)
$33,017
$122,000
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$12,750
Closing Costs
$14,250
Total
$122,000
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.06%
Cap Rate
13.69%
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
$22,544
Deductible property tax
$4,703
Estimated gross deduction
$136,789
Your income tax rate
Estimated tax savings
$41,037
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.