982 Anthony Dr Columbus, Ohio
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,020/mo
$51,783
Annual Revenue
Median of 25 comps selected by Jimmy, creator of this analysis.
- Avg Daily Rate
- $258
- Occupancy
- 55%
$15k
$40k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,424
Profit
Revenue
$51,783
Operating Expenses
$26,783
Operating Income
$25,000
Mortgage & Taxes
$17,576
Profit (Cash Flow)
$7,424
$61,285
Cash Investment
Down Payment
$45,900
Renos & Furnishing
$8,500
Closing Costs
$6,885
Total
$61,285
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.11%
Cap Rate
10.89%
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
$12,364
Deductible property tax
$3,213
Estimated gross deduction
$69,206
Your income tax rate
Estimated tax savings
$20,762
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.