1820 N Fork Rd Stanton, Kentucky
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,777/mo
$53,792
Annual Revenue
Median of 17 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $368
- Occupancy
- 40%
$5k
$30k
$50k
$70k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$495
Profit
Revenue
$53,792
Operating Expenses
$26,321
Operating Income
$27,471
Mortgage & Taxes
$26,976
Profit (Cash Flow)
$495
$104,297
Cash Investment
Down Payment
$79,980
Renos & Furnishing
$12,320
Closing Costs
$11,997
Total
$104,297
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.47%
Cap Rate
6.86%
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
$18,980
Deductible property tax
$3,959
Estimated gross deduction
$115,638
Your income tax rate
Estimated tax savings
$34,691
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...