619 6th St Niagara Falls, New York
4 bed • 2 bath • 10 guests
Purchase Price
Est. $1,111/mo
$240,200
Zestimate
$40,102
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $265
- Occupancy
- 41%
$10k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$134
Profit
Revenue
$40,102
Operating Expenses
$23,104
Operating Income
$16,998
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$134
$68,572
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$11,072
Closing Costs
$7,500
Total
$68,572
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.19%
Cap Rate
6.79%
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
$11,865
Deductible property tax
$2,475
Estimated gross deduction
$73,303
Your income tax rate
Estimated tax savings
$21,991
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...