56 Henry St Saratoga Springs, New York
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $2,897/mo
$652,200
Zestimate
$95,718
Annual Revenue
Median of 0 comps selected by Daniel, creator of this analysis.
- Avg Daily Rate
- $639
- Occupancy
- 41%
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,549
Profit
Revenue
$95,718
Operating Expenses
$36,174
Operating Income
$59,544
Mortgage & Taxes
$43,995
Profit (Cash Flow)
$15,549
$162,294
Cash Investment
Down Payment
$130,440
Renos & Furnishing
$12,288
Closing Costs
$19,566
Total
$162,294
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.58%
Cap Rate
9.12%
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
$30,954
Deductible property tax
$6,457
Estimated gross deduction
$186,254
Your income tax rate
Estimated tax savings
$55,876
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...