112 W Harvest Dr Lincoln, Nebraska
4 bed • 2 bath • 10 guests
Purchase Price
Est. $888/mo
$52,467
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $365
- Occupancy
- 39%
$10k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,966
Profit
Revenue
$52,467
Operating Expenses
$26,010
Operating Income
$26,457
Mortgage & Taxes
$13,491
Profit (Cash Flow)
$12,966
$56,500
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$10,500
Closing Costs
$6,000
Total
$56,500
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.94%
Cap Rate
13.22%
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
$9,492
Deductible property tax
$1,980
Estimated gross deduction
$59,135
Your income tax rate
Estimated tax savings
$17,741
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.