943 Mt Pleasant Ave Columbus, Ohio
3 bed • 1.5 bath • 9 guests
Purchase Price
Est. $2,096/mo
$68,684
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $381
- Occupancy
- 49%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,030
Profit
Revenue
$68,684
Operating Expenses
$29,821
Operating Income
$38,863
Mortgage & Taxes
$31,833
Profit (Cash Flow)
$7,030
$120,857
Cash Investment
Down Payment
$94,380
Renos & Furnishing
$12,320
Closing Costs
$14,157
Total
$120,857
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.81%
Cap Rate
8.23%
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
$22,397
Deductible property tax
$4,672
Estimated gross deduction
$135,793
Your income tax rate
Estimated tax savings
$40,738
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...