105 W Crestwood Dr Peoria, Illinois
4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $1,760/mo
$396,100
Zestimate
$53,673
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $310
- Occupancy
- 47%
$10k
$40k
$70k
$100k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
$660
Profit
Revenue
$53,673
Operating Expenses
$26,293
Operating Income
$27,380
Mortgage & Taxes
$26,720
Profit (Cash Flow)
$660
$130,311
Cash Investment
Down Payment
$79,220
Renos & Furnishing
$39,208
Closing Costs
$11,883
Total
$130,311
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.5%
Cap Rate
6.91%
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
$18,799
Deductible property tax
$3,921
Estimated gross deduction
$122,641
Your income tax rate
Estimated tax savings
$36,792
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...