35 Wildwood Pl New York
5 bed • 4 bath • 15 guests
Purchase Price
Est. $2,617/mo
$98,043
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $897
- Occupancy
- 30%
$10k
$190k
$375k
$570k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,634
Profit
Revenue
$98,043
Operating Expenses
$36,720
Operating Income
$61,323
Mortgage & Taxes
$56,689
Profit (Cash Flow)
$4,634
$89,570
Cash Investment
Down Payment
$58,900
Renos & Furnishing
$13,000
Closing Costs
$17,670
Total
$89,570
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
5%
Loading...
Cash on Cash Return
5.17%
Cap Rate
10.41%
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
$42,084
Deductible property tax
$10,013
Estimated gross deduction
$187,088
Your income tax rate
Estimated tax savings
$56,126
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.