2490 KY-393 La Grange, Kentucky
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $4,887/mo
$120,812
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $667
- Occupancy
- 50%
$30k
$260k
$490k
$735k
Sign up to see the data on 28 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,539
Profit
Revenue
$120,812
Operating Expenses
$42,071
Operating Income
$78,741
Mortgage & Taxes
$74,203
Profit (Cash Flow)
$4,539
$293,224
Cash Investment
Down Payment
$220,000
Renos & Furnishing
$40,224
Closing Costs
$33,000
Total
$293,224
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.54%
Cap Rate
7.15%
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
$52,207
Deductible property tax
$10,890
Estimated gross deduction
$319,985
Your income tax rate
Estimated tax savings
$95,995
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.