2686 Lower Bellbrook Rd Spring Valley, Ohio
1 bed • 1 bath • 1 guests
Purchase Price
Est. $167/mo
$23,927
Annual Revenue
Median of 24 comps selected by Jacqueline, creator of this analysis.
- Avg Daily Rate
- $120
- Occupancy
- 54%
$5k
$20k
$30k
$40k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,094
Profit
Revenue
$23,927
Operating Expenses
$19,303
Operating Income
$4,624
Mortgage & Taxes
$2,530
Profit (Cash Flow)
$2,094
$12,875
Cash Investment
Down Payment
$7,500
Renos & Furnishing
$4,250
Closing Costs
$1,125
Total
$12,875
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.26%
Cap Rate
12.33%
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
$1,780
Deductible property tax
$371
Estimated gross deduction
$11,772
Your income tax rate
Estimated tax savings
$3,532
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.