1025 Longaker Rd Northbrook, Illinois
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,000/mo
$450,100
Zestimate
$81,579
Annual Revenue
Median of 25 comps selected by Milena, creator of this analysis.
- Avg Daily Rate
- $444
- Occupancy
- 50%
$5k
$65k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,366
Profit
Revenue
$81,579
Operating Expenses
$32,851
Operating Income
$48,728
Mortgage & Taxes
$30,362
Profit (Cash Flow)
$18,366
$123,795
Cash Investment
Down Payment
$90,020
Renos & Furnishing
$20,272
Closing Costs
$13,503
Total
$123,795
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.83%
Cap Rate
10.82%
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
$21,362
Deductible property tax
$4,456
Estimated gross deduction
$132,076
Your income tax rate
Estimated tax savings
$39,623
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...