8643 NY-28 Big Indian, New York
7 bed • 5 bath • 21 guests
Purchase Price
Est. $2,377/mo
$116,434
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $899
- Occupancy
- 35%
$30k
$320k
$605k
$920k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$39,303
Profit
Revenue
$116,434
Operating Expenses
$41,042
Operating Income
$75,392
Mortgage & Taxes
$36,089
Profit (Cash Flow)
$39,303
$154,794
Cash Investment
Down Payment
$107,000
Renos & Furnishing
$31,744
Closing Costs
$16,050
Total
$154,794
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.39%
Cap Rate
14.09%
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
$25,392
Deductible property tax
$5,296
Estimated gross deduction
$159,283
Your income tax rate
Estimated tax savings
$47,785
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.