371 Leavenworth Rd Shelton, Connecticut
2 bed • 1 bath • 6 guests
Purchase Price
Est. $3,217/mo
$724,200
Zestimate
$44,941
Annual Revenue
Median of 16 comps selected by Chad, creator of this analysis.
- Avg Daily Rate
- $229
- Occupancy
- 54%
$5k
$30k
$50k
$75k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
-$28,152
Profit
Revenue
$44,941
Operating Expenses
$24,241
Operating Income
$20,700
Mortgage & Taxes
$48,852
Profit (Cash Flow)
-$28,152
$166,566
Cash Investment
Down Payment
$144,840
Renos & Furnishing
$0
Closing Costs
$21,726
Total
$166,566
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.9%
Cap Rate
2.85%
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
$34,371
Deductible property tax
$7,170
Estimated gross deduction
$202,722
Your income tax rate
Estimated tax savings
$60,817
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...