1005 N 12th St Boise, Idaho
4 bed • 2 bath • 10 guests
Purchase Price
Est. $4,220/mo
$71,066
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $398
- Occupancy
- 49%
$10k
$80k
$155k
$235k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$31,280
Profit
Revenue
$71,066
Operating Expenses
$30,381
Operating Income
$40,685
Mortgage & Taxes
$9,405
Profit (Cash Flow)
$31,280
$10,500
Cash Investment
Renos & Furnishing
$10,500
Total
$10,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.31%
Cap Rate
4.28%
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
$NaN
Deductible property tax
$9,405
Estimated gross deduction
$NaN
Your income tax rate
Estimated tax savings
$NaN
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.