5360 NY-436 Dansville, New York
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,128/mo
$38,902
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $256
- Occupancy
- 42%
$10k
$30k
$55k
$85k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,054
Profit
Revenue
$38,902
Operating Expenses
$22,822
Operating Income
$16,080
Mortgage & Taxes
$17,134
Profit (Cash Flow)
-$1,054
$66,920
Cash Investment
Down Payment
$50,800
Renos & Furnishing
$8,500
Closing Costs
$7,620
Total
$66,920
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.57%
Cap Rate
6.33%
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
$12,055
Deductible property tax
$2,515
Estimated gross deduction
$73,651
Your income tax rate
Estimated tax savings
$22,095
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.