243 Autumn Woods Dr Chillicothe, Ohio
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,555/mo
$43,026
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $248
- Occupancy
- 48%
$5k
$25k
$40k
$60k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,375
Profit
Revenue
$43,026
Operating Expenses
$23,791
Operating Income
$19,235
Mortgage & Taxes
$23,610
Profit (Cash Flow)
-$4,375
$94,484
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$13,984
Closing Costs
$10,500
Total
$94,484
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.63%
Cap Rate
5.49%
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
$16,611
Deductible property tax
$3,465
Estimated gross deduction
$102,169
Your income tax rate
Estimated tax savings
$30,651
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...