2113 Calaboose Ridge Rd Campton, Kentucky
3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $2,221/mo
$48,393
Annual Revenue
Median of 20 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $317
- Occupancy
- 42%
$5k
$40k
$70k
$100k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,388
Profit
Revenue
$48,393
Operating Expenses
$25,052
Operating Income
$23,340
Mortgage & Taxes
$33,728
Profit (Cash Flow)
-$10,388
$131,216
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$16,216
Closing Costs
$15,000
Total
$131,216
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.91%
Cap Rate
4.66%
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
$23,730
Deductible property tax
$4,950
Estimated gross deduction
$144,827
Your income tax rate
Estimated tax savings
$43,448
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.