116 Barkers Branch Rd Stanton, Kentucky
2 bed • 2 bath • 4 guests
Purchase Price
Est. $1,906/mo
$411,300
Zestimate
$34,568
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $213
- Occupancy
- 44%
$5k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$16,174
Profit
Revenue
$34,568
Operating Expenses
$21,803
Operating Income
$12,765
Mortgage & Taxes
$28,939
Profit (Cash Flow)
-$16,174
$108,598
Cash Investment
Down Payment
$85,800
Renos & Furnishing
$9,928
Closing Costs
$12,870
Total
$108,598
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.89%
Cap Rate
2.97%
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
$20,361
Deductible property tax
$4,247
Estimated gross deduction
$123,066
Your income tax rate
Estimated tax savings
$36,920
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...