804 S Pearl St Columbus, Ohio
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $2,331/mo
$524,700
Zestimate
$45,927
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $216
- Occupancy
- 58%
$10k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,260
Profit
Revenue
$45,927
Operating Expenses
$24,473
Operating Income
$21,454
Mortgage & Taxes
$5,195
Profit (Cash Flow)
$16,260
$13,232
Cash Investment
Renos & Furnishing
$13,232
Total
$13,232
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.93%
Cap Rate
4.08%
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
$0
Deductible property tax
$5,195
Estimated gross deduction
$125,944
Your income tax rate
Estimated tax savings
$37,783
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...