940 Hurricane Rd Cold Brook, New York
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,666/mo
$39,131
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $317
- Occupancy
- 34%
$5k
$50k
$95k
$140k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,041
Profit
Revenue
$39,131
Operating Expenses
$22,876
Operating Income
$16,255
Mortgage & Taxes
$25,296
Profit (Cash Flow)
-$9,041
$94,750
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$8,500
Closing Costs
$11,250
Total
$94,750
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.54%
Cap Rate
4.33%
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
$17,798
Deductible property tax
$3,712
Estimated gross deduction
$107,522
Your income tax rate
Estimated tax savings
$32,257
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.