345 Alcove Rd Hannacroix, New York
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,444/mo
$54,242
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $415
- Occupancy
- 36%
$5k
$35k
$60k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,784
Profit
Revenue
$54,242
Operating Expenses
$26,427
Operating Income
$27,815
Mortgage & Taxes
$26,031
Profit (Cash Flow)
$1,784
$16,192
Cash Investment
Renos & Furnishing
$16,192
Total
$16,192
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.38%
Cap Rate
8.55%
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
$7,748
Deductible property tax
$3,217
Estimated gross deduction
$88,156
Your income tax rate
Estimated tax savings
$26,447
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.