14 Pearl St Hudson Falls, New York
7 bed • 4 bath • 16 guests
Purchase Price
Est. $1,999/mo
$177,074
Annual Revenue
Median of 5 selected comps
- Avg Daily Rate
- $1,847
- Occupancy
- 26%
$50k
$115k
$185k
$260k
Sign up to see the data on 10 all comparables
Seasonality
Sign up to view the full seasonality chart
$91,426
Profit
Revenue
$177,074
Operating Expenses
$55,292
Operating Income
$121,782
Mortgage & Taxes
$30,356
Profit (Cash Flow)
$91,426
$120,500
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$17,000
Closing Costs
$13,500
Total
$120,500
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
75.87%
Cap Rate
27.06%
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
$21,357
Deductible property tax
$4,455
Estimated gross deduction
$131,066
Your income tax rate
Estimated tax savings
$39,320
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.