5997 Heather Ridge Dr Shawnee Hills, Ohio
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $2,554/mo
$75,166
Annual Revenue
Median of 13 selected comps
- Avg Daily Rate
- $618
- Occupancy
- 33%
$0k
$45k
$85k
$135k
Sign up to see the data on 25 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,041
Profit
Revenue
$75,166
Operating Expenses
$31,344
Operating Income
$43,822
Mortgage & Taxes
$38,781
Profit (Cash Flow)
$5,041
$156,451
Cash Investment
Down Payment
$114,980
Renos & Furnishing
$24,224
Closing Costs
$17,247
Total
$156,451
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.22%
Cap Rate
7.62%
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
$27,285
Deductible property tax
$5,692
Estimated gross deduction
$168,196
Your income tax rate
Estimated tax savings
$50,459
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...