105 N Clark St Auburn, Indiana
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,005/mo
$33,488
Annual Revenue
Median of 7 selected comps
- Avg Daily Rate
- $184
- Occupancy
- 50%
$5k
$15k
$30k
$45k
Sign up to see the data on 14 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,325
Profit
Revenue
$33,488
Operating Expenses
$21,550
Operating Income
$11,938
Mortgage & Taxes
$15,263
Profit (Cash Flow)
-$3,325
$59,464
Cash Investment
Down Payment
$45,252
Renos & Furnishing
$7,424
Closing Costs
$6,788
Total
$59,464
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.59%
Cap Rate
5.27%
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
$10,739
Deductible property tax
$2,240
Estimated gross deduction
$65,563
Your income tax rate
Estimated tax savings
$19,669
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...