10145 Hartford Ct Schiller Park, Illinois
1 bed • 1 bath • 3 guests
Purchase Price
Est. $625/mo
$30,419
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $143
- Occupancy
- 58%
$5k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$93
Profit
Revenue
$30,419
Operating Expenses
$20,828
Operating Income
$9,591
Mortgage & Taxes
$9,498
Profit (Cash Flow)
$93
$37,264
Cash Investment
Down Payment
$28,160
Renos & Furnishing
$4,880
Closing Costs
$4,224
Total
$37,264
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.24%
Cap Rate
6.81%
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
$6,683
Deductible property tax
$1,394
Estimated gross deduction
$40,877
Your income tax rate
Estimated tax savings
$12,263
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.