314 E Boyds Rd Carmel Hamlet, New York
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,910/mo
$56,241
Annual Revenue
Median of 17 comps selected by Georgette, creator of this analysis.
- Avg Daily Rate
- $379
- Occupancy
- 41%
$10k
$40k
$70k
$105k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,087
Profit
Revenue
$56,241
Operating Expenses
$26,897
Operating Income
$29,344
Mortgage & Taxes
$4,257
Profit (Cash Flow)
$25,087
$10,400
Cash Investment
Renos & Furnishing
$10,400
Total
$10,400
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.53%
Cap Rate
6.82%
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
$0
Deductible property tax
$4,257
Estimated gross deduction
$103,080
Your income tax rate
Estimated tax savings
$30,924
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.