1361 Old State Rd Brandenburg, Kentucky
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,166/mo
$34,704
Annual Revenue
Median of 6 comps selected by Rhoda, creator of this analysis.
- Avg Daily Rate
- $283
- Occupancy
- 34%
$5k
$25k
$40k
$60k
Sign up to see the data on 12 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,840
Profit
Revenue
$34,704
Operating Expenses
$21,835
Operating Income
$12,869
Mortgage & Taxes
$17,709
Profit (Cash Flow)
-$4,840
$73,027
Cash Investment
Down Payment
$52,504
Renos & Furnishing
$12,648
Closing Costs
$7,876
Total
$73,027
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.62%
Cap Rate
4.9%
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
$12,459
Deductible property tax
$2,599
Estimated gross deduction
$77,280
Your income tax rate
Estimated tax savings
$23,184
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...