107 S Coquillard Dr South Bend, Indiana
4 bed • 3 bath • 8 guests
Purchase Price
$290,400
Zestimate
$56,894
Annual Revenue
Median of 0 comps selected by Adriana, creator of this analysis.
- Avg Daily Rate
- $530
- Occupancy
- 29%
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,254
Profit
Revenue
$56,894
Operating Expenses
$27,050
Operating Income
$29,844
Mortgage & Taxes
$19,589
Profit (Cash Flow)
$10,254
$79,416
Cash Investment
Down Payment
$58,080
Renos & Furnishing
$12,624
Closing Costs
$8,712
Total
$79,416
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.91%
Cap Rate
10.27%
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
$13,783
Deductible property tax
$2,875
Estimated gross deduction
$85,077
Your income tax rate
Estimated tax savings
$25,523
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...