22983 Big Pine Rd Laurelville, Ohio
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,665/mo
$93,883
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $608
- Occupancy
- 42%
$20k
$105k
$185k
$275k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,495
Profit
Revenue
$93,883
Operating Expenses
$35,743
Operating Income
$58,140
Mortgage & Taxes
$55,645
Profit (Cash Flow)
$2,495
$218,287
Cash Investment
Down Payment
$164,980
Renos & Furnishing
$28,560
Closing Costs
$24,747
Total
$218,287
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.14%
Cap Rate
7.04%
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
$39,151
Deductible property tax
$8,167
Estimated gross deduction
$239,478
Your income tax rate
Estimated tax savings
$71,843
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...