684 Kerr St Columbus, Ohio
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,278/mo
$56,107
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $278
- Occupancy
- 55%
$10k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,350
Profit
Revenue
$56,107
Operating Expenses
$26,865
Operating Income
$29,242
Mortgage & Taxes
$34,592
Profit (Cash Flow)
-$5,350
$129,528
Cash Investment
Down Payment
$102,560
Renos & Furnishing
$11,584
Closing Costs
$15,384
Total
$129,528
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.13%
Cap Rate
5.7%
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
$24,338
Deductible property tax
$5,077
Estimated gross deduction
$147,021
Your income tax rate
Estimated tax savings
$44,106
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...