245 Rosewood Cove Rd Camdenton, Missouri
5 bed • 5 bath • 15 guests
Purchase Price
Est. $4,536/mo
$73,134
Annual Revenue
Median of 19 comps selected by Kurt, creator of this analysis.
- Avg Daily Rate
- $644
- Occupancy
- 31%
$15k
$115k
$215k
$325k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
-$26,606
Profit
Revenue
$73,134
Operating Expenses
$30,866
Operating Income
$42,268
Mortgage & Taxes
$68,873
Profit (Cash Flow)
-$26,606
$262,462
Cash Investment
Down Payment
$204,200
Renos & Furnishing
$27,632
Closing Costs
$30,630
Total
$262,462
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.13%
Cap Rate
4.13%
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
$48,458
Deductible property tax
$10,108
Estimated gross deduction
$294,093
Your income tax rate
Estimated tax savings
$88,228
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...