3003 Cobden St Pittsburgh, Pennsylvania
2 bed • 4 bath • 6 guests
Purchase Price
Est. $1,328/mo
$313,400
Zestimate
$34,838
Annual Revenue
Median of 25 comps selected by Brad, creator of this analysis.
- Avg Daily Rate
- $227
- Occupancy
- 42%
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,199
Profit
Revenue
$34,838
Operating Expenses
$21,867
Operating Income
$12,971
Mortgage & Taxes
$20,170
Profit (Cash Flow)
-$7,199
$81,698
Cash Investment
Down Payment
$59,800
Renos & Furnishing
$12,928
Closing Costs
$8,970
Total
$81,698
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.81%
Cap Rate
4.33%
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
$14,191
Deductible property tax
$2,960
Estimated gross deduction
$87,576
Your income tax rate
Estimated tax savings
$26,273
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...