1102 A St Tacoma, Washington
2 bed • 1 bath • 4 guests
Purchase Price
Est. $2,799/mo
$50,047
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $215
- Occupancy
- 64%
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,892
Profit
Revenue
$50,047
Operating Expenses
$25,441
Operating Income
$24,606
Mortgage & Taxes
$42,498
Profit (Cash Flow)
-$17,892
$151,150
Cash Investment
Down Payment
$126,000
Renos & Furnishing
$6,250
Closing Costs
$18,900
Total
$151,150
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.83%
Cap Rate
3.9%
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
$29,900
Deductible property tax
$6,237
Estimated gross deduction
$178,228
Your income tax rate
Estimated tax savings
$53,468
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.