1001 E O St Lincoln, Nebraska
1 bed • 1 bath • 3 guests
Purchase Price
Est. $1,146/mo
$22,213
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $139
- Occupancy
- 44%
$5k
$25k
$45k
$70k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,091
Profit
Revenue
$22,213
Operating Expenses
$18,900
Operating Income
$3,313
Mortgage & Taxes
$17,404
Profit (Cash Flow)
-$14,091
$66,356
Cash Investment
Down Payment
$51,600
Renos & Furnishing
$7,016
Closing Costs
$7,740
Total
$66,356
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.23%
Cap Rate
1.28%
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
$12,245
Deductible property tax
$2,554
Estimated gross deduction
$74,325
Your income tax rate
Estimated tax savings
$22,298
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.