7688 Maple Rd Baldwinsville, New York
4 bed • 1.5 bath • 10 guests
Purchase Price
$75,874
Annual Revenue
Median of 2 comps selected by Merritt, creator of this analysis.
- Avg Daily Rate
- $349
- Occupancy
- 59%
$10k
$35k
$65k
$95k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,760
Profit
Revenue
$75,874
Operating Expenses
$31,510
Operating Income
$44,364
Mortgage & Taxes
$23,603
Profit (Cash Flow)
$20,760
$91,453
Cash Investment
Down Payment
$69,980
Renos & Furnishing
$10,976
Closing Costs
$10,497
Total
$91,453
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.7%
Cap Rate
12.67%
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
$16,607
Deductible property tax
$3,464
Estimated gross deduction
$101,239
Your income tax rate
Estimated tax savings
$30,372
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...