554 Cliffview Rd Campton, Kentucky
4 bed • 2 bath • 8 guests
Purchase Price
Est. $2,487/mo
$533,400
Zestimate
$71,026
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $493
- Occupancy
- 39%
$30k
$60k
$90k
$120k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,886
Profit
Revenue
$71,026
Operating Expenses
$30,371
Operating Income
$40,655
Mortgage & Taxes
$37,769
Profit (Cash Flow)
$2,886
$141,321
Cash Investment
Down Payment
$111,980
Renos & Furnishing
$12,544
Closing Costs
$16,797
Total
$141,321
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.04%
Cap Rate
7.26%
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
$26,573
Deductible property tax
$5,543
Estimated gross deduction
$160,493
Your income tax rate
Estimated tax savings
$48,148
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...