1 Kellogg Hill Rd Weston, Connecticut
5 bed • 4 bath • 15 guests
Purchase Price
Est. $8,051/mo
$1,812,200
Zestimate
$203,712
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $1,081
- Occupancy
- 52%
$20k
$265k
$515k
$780k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,914
Profit
Revenue
$203,712
Operating Expenses
$61,552
Operating Income
$142,159
Mortgage & Taxes
$122,245
Profit (Cash Flow)
$19,914
$450,534
Cash Investment
Down Payment
$362,440
Renos & Furnishing
$33,728
Closing Costs
$54,366
Total
$450,534
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.42%
Cap Rate
7.84%
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
$86,009
Deductible property tax
$17,941
Estimated gross deduction
$517,399
Your income tax rate
Estimated tax savings
$155,220
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.
Property Overview
Loading...