5210 Oak St Lewiston, Michigan
2 bed • 1 bath • 6 guests
Purchase Price
Est. $755/mo
$25,875
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $247
- Occupancy
- 29%
$10k
$20k
$30k
$45k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,353
Profit
Revenue
$25,875
Operating Expenses
$19,761
Operating Income
$6,114
Mortgage & Taxes
$11,468
Profit (Cash Flow)
-$5,353
$44,092
Cash Investment
Down Payment
$34,000
Renos & Furnishing
$4,992
Closing Costs
$5,100
Total
$44,092
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.14%
Cap Rate
3.59%
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
$8,068
Deductible property tax
$1,683
Estimated gross deduction
$49,085
Your income tax rate
Estimated tax savings
$14,725
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...