14933 Rhoads Rd Logan, Ohio
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,799/mo
$105,439
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $682
- Occupancy
- 42%
$25k
$95k
$170k
$250k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,483
Profit
Revenue
$105,439
Operating Expenses
$38,458
Operating Income
$66,981
Mortgage & Taxes
$42,498
Profit (Cash Flow)
$24,483
$166,148
Cash Investment
Down Payment
$126,000
Renos & Furnishing
$21,248
Closing Costs
$18,900
Total
$166,148
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.73%
Cap Rate
10.63%
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
$29,900
Deductible property tax
$6,237
Estimated gross deduction
$182,727
Your income tax rate
Estimated tax savings
$54,818
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...