3492 Rodell Rd Columbus, Ohio
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,110/mo
$51,626
Annual Revenue
Median of 25 comps selected by Jimmy, creator of this analysis.
- Avg Daily Rate
- $277
- Occupancy
- 51%
$5k
$25k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,760
Profit
Revenue
$51,626
Operating Expenses
$26,727
Operating Income
$24,899
Mortgage & Taxes
$19,139
Profit (Cash Flow)
$5,760
$64,965
Cash Investment
Down Payment
$49,980
Renos & Furnishing
$7,488
Closing Costs
$7,497
Total
$64,965
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.86%
Cap Rate
9.96%
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
$13,463
Deductible property tax
$3,499
Estimated gross deduction
$74,827
Your income tax rate
Estimated tax savings
$22,448
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...