1857 Piute Ln Sugar Grove, Ohio
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,901/mo
$87,062
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $642
- Occupancy
- 37%
$10k
$65k
$120k
$185k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,049
Profit
Revenue
$87,062
Operating Expenses
$34,140
Operating Income
$52,922
Mortgage & Taxes
$28,873
Profit (Cash Flow)
$24,049
$115,918
Cash Investment
Down Payment
$85,605
Renos & Furnishing
$17,472
Closing Costs
$12,841
Total
$115,918
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.74%
Cap Rate
12.36%
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
$20,314
Deductible property tax
$4,237
Estimated gross deduction
$125,056
Your income tax rate
Estimated tax savings
$37,517
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...