70922 Reynolds Rd Piedmont, Ohio, 43983-9532
2 bed • 2 bath • 6 guests
Est. $240/mo

Inquire about this property
Contact Agent
$67,400
Zestimate
$26,959
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $138/night at 31% occupancy.Projected nightly rate is $121/night at 61% occupancy.
Top 41% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
$7,001
Profit
Revenue
$26,959
Operating Expenses
$16,585
Operating Income
$10,374
Mortgage & Taxes
$3,373
Profit (Cash Flow)
$7,001
$18,000
Cash Investment
Down Payment
$10,000
Renos & Furnishing
$6,500
Closing Costs
$1,500
Total
$18,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.89%
Cap Rate
20.74%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$2,373
Deductible property tax
$495
Your total deduction
$19
Your adjusted annual income
$150,000 - $19 = $149,981
Taxes on $149,981 (30%)
$44,994
Your old tax bill
$45,000
Your new tax bill
$44,994
Estimated tax savings
$6
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
17,424 sqft
Year built:
1940
Size:
1,216 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
34691 Nelson Dr | 2 | 1 | 1,744 | - | 0 | 1993 | $315,000 | - |
71344 Skyline Dr | 2 | 1 | 1,920 | - | 14,720 | 1997 | $0 | - |
34370 Edgewater Park Rd | 2 | 1 | 580 | - | 7,068 | 1977 | $40,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 17,424 sqft
- Building area: 1,216 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 12-00067-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $12,302
- County Est. Land Value: $5,230
- Assessed Land Value: $1,830
- County Est. Structure Value: $29,920
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
09/07/22 | $25,000 | 0% | Jlg Rental Properties Llc |
11/12/10 | $0 | 0% | Louis Horvath Jr., Shelly Horvath |
Ownership
- Name: Jlg Rental Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 70040 Murphy Rd, Flushing, Oh 43977
- Years Owned: 23
- Home Equity: -
- Mortgage Balance Remaining: $317,600
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No