10 Eustace Dr Commack, New York
4 bed • 2 bath • 12 guests
Purchase Price
Est. $3,301/mo
$743,100
Zestimate
$135,718
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $803
- Occupancy
- 46%
$15k
$75k
$130k
$190k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$40,017
Profit
Revenue
$135,718
Operating Expenses
$45,574
Operating Income
$90,144
Mortgage & Taxes
$50,127
Profit (Cash Flow)
$40,017
$186,913
Cash Investment
Down Payment
$148,620
Renos & Furnishing
$16,000
Closing Costs
$22,293
Total
$186,913
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
21.4%
Cap Rate
12.13%
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
$35,268
Deductible property tax
$7,357
Estimated gross deduction
$212,812
Your income tax rate
Estimated tax savings
$63,844
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...