1436 Terry Dr Reynoldsburg, Ohio
3 bed • 2 bath • 9 guests
Purchase Price
Est. $999/mo
$61,329
Annual Revenue
Median of 21 comps selected by Jimmy, creator of this analysis.
- Avg Daily Rate
- $291
- Occupancy
- 58%
$5k
$45k
$90k
$135k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,933
Profit
Revenue
$61,329
Operating Expenses
$30,172
Operating Income
$31,157
Mortgage & Taxes
$17,225
Profit (Cash Flow)
$13,933
$82,945
Cash Investment
Down Payment
$44,982
Renos & Furnishing
$31,216
Closing Costs
$6,747
Total
$82,945
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.79%
Cap Rate
13.85%
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
$12,117
Deductible property tax
$3,149
Estimated gross deduction
$74,687
Your income tax rate
Estimated tax savings
$22,406
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...