549 E North Broadway St Columbus, OH
4 bed • 3 bath • 10 guests
Purchase Price
Est. $2,354/mo
$87,000
Annual Revenue
Manual override
- Avg Daily Rate
- $474
- Occupancy
- 50%
$20k
$55k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$594
Profit
Revenue
$87,000
Operating Expenses
$41,724
Operating Income
$45,276
Mortgage & Taxes
$45,870
Profit (Cash Flow)
-$594
$181,877
Cash Investment
Down Payment
$105,980
Renos & Furnishing
$60,000
Closing Costs
$15,897
Total
$181,877
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.32%
Cap Rate
8.54%
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
$30,250
Deductible property tax
$11,340
Estimated gross deduction
$177,526
Your income tax rate
Estimated tax savings
$53,258
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...