2274 Millport Hill Rd Millport, New York
6 bed • 3 bath • 18 guests
Purchase Price
Est. $2,362/mo
$97,012
Annual Revenue
Median of 13 selected comps
- Avg Daily Rate
- $764
- Occupancy
- 35%
$10k
$55k
$95k
$140k
Sign up to see the data on 25 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,661
Profit
Revenue
$97,012
Operating Expenses
$36,478
Operating Income
$60,534
Mortgage & Taxes
$35,874
Profit (Cash Flow)
$24,661
$159,114
Cash Investment
Down Payment
$106,360
Renos & Furnishing
$36,800
Closing Costs
$15,954
Total
$159,114
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.49%
Cap Rate
11.38%
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
$25,240
Deductible property tax
$5,265
Estimated gross deduction
$159,904
Your income tax rate
Estimated tax savings
$47,971
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.