2503 Skelly Rd Caledonia, New York
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,111/mo
$273,900
Zestimate
$52,014
Annual Revenue
Median of 11 selected comps
- Avg Daily Rate
- $288
- Occupancy
- 49%
$15k
$40k
$65k
$90k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,246
Profit
Revenue
$52,014
Operating Expenses
$25,903
Operating Income
$26,111
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$9,246
$69,812
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$12,312
Closing Costs
$7,500
Total
$69,812
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.24%
Cap Rate
10.44%
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
$11,865
Deductible property tax
$2,475
Estimated gross deduction
$73,675
Your income tax rate
Estimated tax savings
$22,102
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...