6158 Heather Ridge Dr Delaware, Ohio
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,549/mo
$94,678
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $642
- Occupancy
- 40%
$0k
$225k
$450k
$690k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,037
Profit
Revenue
$94,678
Operating Expenses
$35,929
Operating Income
$58,749
Mortgage & Taxes
$38,712
Profit (Cash Flow)
$20,037
$155,327
Cash Investment
Down Payment
$114,774
Renos & Furnishing
$23,336
Closing Costs
$17,216
Total
$155,327
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.89%
Cap Rate
10.23%
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
$27,237
Deductible property tax
$5,681
Estimated gross deduction
$167,642
Your income tax rate
Estimated tax savings
$50,293
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...