5629 Cauterskill Rd Catskill, New York
5 bed • 2 bath • 12 guests
Purchase Price
Est. $2,342/mo
$527,200
Zestimate
$158,784
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $891
- Occupancy
- 49%
$25k
$105k
$190k
$275k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$102,570
Profit
Revenue
$158,784
Operating Expenses
$50,994
Operating Income
$107,790
Mortgage & Taxes
$5,219
Profit (Cash Flow)
$102,570
$8,800
Cash Investment
Renos & Furnishing
$8,800
Total
$8,800
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.58%
Cap Rate
20.44%
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
$0
Deductible property tax
$5,219
Estimated gross deduction
$125,195
Your income tax rate
Estimated tax savings
$37,559
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...