95 Wild Turkey Run Stanton, Kentucky
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,861/mo
$404,700
Zestimate
$53,594
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $350
- Occupancy
- 42%
$5k
$40k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$945
Profit
Revenue
$53,594
Operating Expenses
$26,275
Operating Income
$27,319
Mortgage & Taxes
$28,264
Profit (Cash Flow)
-$945
$113,970
Cash Investment
Down Payment
$83,800
Renos & Furnishing
$17,600
Closing Costs
$12,570
Total
$113,970
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.82%
Cap Rate
6.52%
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
$19,886
Deductible property tax
$4,148
Estimated gross deduction
$122,569
Your income tax rate
Estimated tax savings
$36,771
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...