1071 Alm Ct Bellaire, Michigan
5 bed • 4 bath • 15 guests
Purchase Price
Est. $2,588/mo
$582,600
Zestimate
$83,888
Annual Revenue
Median of 25 comps selected by Amanda, creator of this analysis.
- Avg Daily Rate
- $731
- Occupancy
- 31%
$10k
$75k
$135k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,194
Profit
Revenue
$83,888
Operating Expenses
$33,394
Operating Income
$50,494
Mortgage & Taxes
$39,300
Profit (Cash Flow)
$11,194
$160,278
Cash Investment
Down Payment
$116,520
Renos & Furnishing
$26,280
Closing Costs
$17,478
Total
$160,278
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.98%
Cap Rate
8.66%
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
$27,651
Deductible property tax
$5,768
Estimated gross deduction
$170,968
Your income tax rate
Estimated tax savings
$51,291
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...