87 Selden Hill Dr West Hartford, Connecticut
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,710/mo
$81,888
Annual Revenue
Median of 11 selected comps
- Avg Daily Rate
- $443
- Occupancy
- 51%
$5k
$50k
$100k
$150k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,993
Profit
Revenue
$81,888
Operating Expenses
$32,924
Operating Income
$48,964
Mortgage & Taxes
$25,971
Profit (Cash Flow)
$22,993
$103,934
Cash Investment
Down Payment
$77,000
Renos & Furnishing
$15,384
Closing Costs
$11,550
Total
$103,934
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.12%
Cap Rate
12.71%
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
$18,272
Deductible property tax
$3,811
Estimated gross deduction
$112,386
Your income tax rate
Estimated tax savings
$33,716
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...