8798 River Rd Baldwinsville, New York
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,605/mo
$52,438
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $285
- Occupancy
- 50%
$10k
$40k
$70k
$105k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,128
Profit
Revenue
$52,438
Operating Expenses
$26,003
Operating Income
$26,435
Mortgage & Taxes
$39,563
Profit (Cash Flow)
-$13,128
$144,279
Cash Investment
Down Payment
$117,300
Renos & Furnishing
$9,384
Closing Costs
$17,595
Total
$144,279
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.09%
Cap Rate
4.5%
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
$27,836
Deductible property tax
$5,806
Estimated gross deduction
$166,991
Your income tax rate
Estimated tax savings
$50,097
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...