143 Mullins Point Rd Campton, Kentucky
1 bed • 1 bath • 2 guests
Purchase Price
Est. $1,155/mo
$246,400
Zestimate
$38,458
Annual Revenue
Median of 23 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 44%
$5k
$25k
$45k
$65k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,798
Profit
Revenue
$38,458
Operating Expenses
$22,718
Operating Income
$15,740
Mortgage & Taxes
$17,539
Profit (Cash Flow)
-$1,798
$64,920
Cash Investment
Down Payment
$52,000
Renos & Furnishing
$5,120
Closing Costs
$7,800
Total
$64,920
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.77%
Cap Rate
6.05%
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
$12,340
Deductible property tax
$2,574
Estimated gross deduction
$74,317
Your income tax rate
Estimated tax savings
$22,295
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...