443 5th St Niagara Falls, New York
6 bed • 1.5 bath • 12 guests
Purchase Price
Est. $1,022/mo
$61,679
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $411
- Occupancy
- 41%
$10k
$95k
$180k
$270k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,989
Profit
Revenue
$61,679
Operating Expenses
$28,175
Operating Income
$33,504
Mortgage & Taxes
$15,515
Profit (Cash Flow)
$17,989
$67,275
Cash Investment
Down Payment
$46,000
Renos & Furnishing
$14,375
Closing Costs
$6,900
Total
$67,275
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.74%
Cap Rate
14.56%
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
$10,916
Deductible property tax
$2,277
Estimated gross deduction
$68,695
Your income tax rate
Estimated tax savings
$20,609
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.