10 Whitetail Ct Jewett, New York
6 bed • 4 bath • 14 guests
Purchase Price
Est. $3,398/mo
$139,387
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $1,235
- Occupancy
- 31%
$10k
$125k
$240k
$365k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
$35,310
Profit
Revenue
$139,387
Operating Expenses
$46,436
Operating Income
$92,951
Mortgage & Taxes
$57,641
Profit (Cash Flow)
$35,310
$29,600
Cash Investment
Renos & Furnishing
$29,600
Total
$29,600
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.36%
Cap Rate
12.15%
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
$41,536
Deductible property tax
$7,573
Estimated gross deduction
$228,251
Your income tax rate
Estimated tax savings
$68,475
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.