467 Cove Rd Shelbyville, Kentucky
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $2,661/mo
$599,100
Zestimate
$78,964
Annual Revenue
Median of 14 comps selected by Kelly, creator of this analysis.
- Avg Daily Rate
- $490
- Occupancy
- 44%
$15k
$50k
$90k
$130k
Sign up to see the data on 28 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,314
Profit
Revenue
$78,964
Operating Expenses
$32,236
Operating Income
$46,727
Mortgage & Taxes
$40,413
Profit (Cash Flow)
$6,314
$153,889
Cash Investment
Down Payment
$119,820
Renos & Furnishing
$16,096
Closing Costs
$17,973
Total
$153,889
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.1%
Cap Rate
7.79%
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
$28,434
Deductible property tax
$5,931
Estimated gross deduction
$172,532
Your income tax rate
Estimated tax savings
$51,760
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...