2446 Otisco Valley Rd Marietta, New York
5 bed • 2.5 bath • 15 guests
Purchase Price
Est. $1,997/mo
$449,500
Zestimate
$106,043
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $952
- Occupancy
- 31%
$0k
$60k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$37,121
Profit
Revenue
$106,043
Operating Expenses
$38,600
Operating Income
$67,443
Mortgage & Taxes
$30,322
Profit (Cash Flow)
$37,121
$125,529
Cash Investment
Down Payment
$89,900
Renos & Furnishing
$22,144
Closing Costs
$13,485
Total
$125,529
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
29.57%
Cap Rate
15%
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
$21,334
Deductible property tax
$4,450
Estimated gross deduction
$132,470
Your income tax rate
Estimated tax savings
$39,741
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...