1117 W Union St Champaign, Illinois
3 bed • 1.5 bath • 9 guests
Purchase Price
Est. $958/mo
$215,700
Zestimate
$46,355
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $292
- Occupancy
- 43%
$15k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,231
Profit
Revenue
$46,355
Operating Expenses
$24,573
Operating Income
$21,782
Mortgage & Taxes
$14,550
Profit (Cash Flow)
$7,231
$58,715
Cash Investment
Down Payment
$43,140
Renos & Furnishing
$9,104
Closing Costs
$6,471
Total
$58,715
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.31%
Cap Rate
10.09%
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
$10,237
Deductible property tax
$2,135
Estimated gross deduction
$63,111
Your income tax rate
Estimated tax savings
$18,933
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...