814 18th St Ashland, Kentucky
2 bed • 2 bath • 6 guests
Purchase Price
Est. $600/mo
$149,300
Zestimate
$28,520
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $141
- Occupancy
- 56%
$5k
$20k
$35k
$50k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$969
Profit
Revenue
$28,520
Operating Expenses
$20,382
Operating Income
$8,137
Mortgage & Taxes
$9,107
Profit (Cash Flow)
-$969
$40,426
Cash Investment
Down Payment
$27,000
Renos & Furnishing
$9,376
Closing Costs
$4,050
Total
$40,426
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.39%
Cap Rate
6.02%
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
$6,407
Deductible property tax
$1,336
Estimated gross deduction
$40,603
Your income tax rate
Estimated tax savings
$12,181
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...