34 Gary Pl Denver, New York
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,728/mo
$58,373
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $370
- Occupancy
- 43%
$5k
$45k
$85k
$125k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,327
Profit
Revenue
$58,373
Operating Expenses
$31,400
Operating Income
$26,973
Mortgage & Taxes
$13,647
Profit (Cash Flow)
$13,327
$279,520
Cash Investment
Down Payment
$252,850
Renos & Furnishing
$15,000
Closing Costs
$11,670
Total
$279,520
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.76%
Cap Rate
6.93%
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
$8,077
Deductible property tax
$3,851
Estimated gross deduction
$103,006
Your income tax rate
Estimated tax savings
$30,902
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...