80 Springville Rd Hampton Bays, New York
6 bed • 4 bath • 18 guests
Purchase Price
Est. $4,442/mo
$1,390,500
Zestimate
$174,458
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $1,701
- Occupancy
- 28%
$0k
$195k
$385k
$595k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$52,324
Profit
Revenue
$174,458
Operating Expenses
$54,678
Operating Income
$119,780
Mortgage & Taxes
$67,457
Profit (Cash Flow)
$52,324
$253,952
Cash Investment
Down Payment
$200,000
Renos & Furnishing
$23,952
Closing Costs
$30,000
Total
$253,952
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.6%
Cap Rate
11.97%
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
$47,461
Deductible property tax
$9,900
Estimated gross deduction
$287,111
Your income tax rate
Estimated tax savings
$86,133
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...