729 Kerr St Columbus, Ohio
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,737/mo
$53,160
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $260
- Occupancy
- 56%
$10k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$612
Profit
Revenue
$53,160
Operating Expenses
$26,173
Operating Income
$26,987
Mortgage & Taxes
$26,376
Profit (Cash Flow)
$612
$100,938
Cash Investment
Down Payment
$78,200
Renos & Furnishing
$11,008
Closing Costs
$11,730
Total
$100,938
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.6%
Cap Rate
6.9%
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
$18,557
Deductible property tax
$3,871
Estimated gross deduction
$112,753
Your income tax rate
Estimated tax savings
$33,826
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...