397 Honest Brook Rd Delhi, New York
3 bed • 3 bath • 6 guests
Purchase Price
Est. $1,146/mo
$58,407
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $345
- Occupancy
- 46%
$5k
$40k
$75k
$110k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,597
Profit
Revenue
$58,407
Operating Expenses
$27,406
Operating Income
$31,001
Mortgage & Taxes
$17,404
Profit (Cash Flow)
$13,597
$66,660
Cash Investment
Down Payment
$51,600
Renos & Furnishing
$7,320
Closing Costs
$7,740
Total
$66,660
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.39%
Cap Rate
12.01%
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
$12,245
Deductible property tax
$2,554
Estimated gross deduction
$74,417
Your income tax rate
Estimated tax savings
$22,325
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...