4029 Harwood Rd South Euclid, Ohio
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,000/mo
$49,679
Annual Revenue
Median of 7 selected comps
- Avg Daily Rate
- $239
- Occupancy
- 57%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,147
Profit
Revenue
$49,679
Operating Expenses
$25,355
Operating Income
$24,324
Mortgage & Taxes
$15,178
Profit (Cash Flow)
$9,147
$62,006
Cash Investment
Down Payment
$45,000
Renos & Furnishing
$10,256
Closing Costs
$6,750
Total
$62,006
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.75%
Cap Rate
10.81%
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
$10,679
Deductible property tax
$2,228
Estimated gross deduction
$66,060
Your income tax rate
Estimated tax savings
$19,818
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...