215 Cr-1517 Wellington, Kentucky
2 bed • 1 bath • 4 guests
Purchase Price
Est. $973/mo
$27,153
Annual Revenue
Median of 21 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $167
- Occupancy
- 45%
$5k
$25k
$45k
$70k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,681
Profit
Revenue
$27,153
Operating Expenses
$20,061
Operating Income
$7,092
Mortgage & Taxes
$14,773
Profit (Cash Flow)
-$7,681
$56,620
Cash Investment
Down Payment
$43,800
Renos & Furnishing
$6,250
Closing Costs
$6,570
Total
$56,620
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.56%
Cap Rate
3.23%
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
$10,394
Deductible property tax
$2,168
Estimated gross deduction
$63,179
Your income tax rate
Estimated tax savings
$18,954
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.