168 N 21st St Columbus, Ohio
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $2,518/mo
$566,700
Zestimate
$62,724
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $361
- Occupancy
- 48%
$0k
$40k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,924
Profit
Revenue
$62,724
Operating Expenses
$28,420
Operating Income
$34,304
Mortgage & Taxes
$38,228
Profit (Cash Flow)
-$3,924
$149,789
Cash Investment
Down Payment
$113,340
Renos & Furnishing
$19,448
Closing Costs
$17,001
Total
$149,789
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.61%
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
$26,896
Deductible property tax
$5,610
Estimated gross deduction
$164,468
Your income tax rate
Estimated tax savings
$49,340
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...