435-437 E Sycamore St Columbus, Ohio
6 bed โข 2 bath โข 18 guests
Purchase Price
Est. $2,439/mo
$117,792
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $650
- Occupancy
- 50%
$25k
$130k
$240k
$355k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$39,397
Profit
Revenue
$117,792
Operating Expenses
$41,361
Operating Income
$76,431
Mortgage & Taxes
$37,034
Profit (Cash Flow)
$39,397
$140,770
Cash Investment
Down Payment
$109,800
Renos & Furnishing
$14,500
Closing Costs
$16,470
Total
$140,770
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.98%
Cap Rate
13.92%
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
$26,056
Deductible property tax
$5,435
Estimated gross deduction
$158,029
Your income tax rate
Estimated tax savings
$47,409
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.