5970 Leafridge Ln Columbus, Ohio
3 bed • 2 bath • 9 guests
Purchase Price
Est. $959/mo
$51,802
Annual Revenue
Median of 25 comps selected by Jimmy, creator of this analysis.
- Avg Daily Rate
- $295
- Occupancy
- 48%
$5k
$25k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,477
Profit
Revenue
$51,802
Operating Expenses
$26,790
Operating Income
$25,012
Mortgage & Taxes
$16,535
Profit (Cash Flow)
$8,477
$94,731
Cash Investment
Down Payment
$43,182
Renos & Furnishing
$45,072
Closing Costs
$6,477
Total
$94,731
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.94%
Cap Rate
11.58%
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
$11,632
Deductible property tax
$3,023
Estimated gross deduction
$76,230
Your income tax rate
Estimated tax savings
$22,869
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.