19147 OH-664 Logan, Ohio, 43138-9536
3 bed • 2 bath • 10 guests • $530,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$87,892
Profit (Cash Flow)
$27,038
Cap Rate
11.8%
Annual Revenue
AirDNA projects $376/night at 64% occupancy ($87,892)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.73% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.73%
Cap Rate
11.84%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$25,154
Deductible property tax
$5,247
Your total deduction
$47,138
Your adjusted annual income
$150,000 - $47,138 = $102,862
Taxes on $102,862 (30%)
$30,859
Your old tax bill
$45,000
Your new tax bill
$30,859
Estimated tax savings
$14,141
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com