1169 Sunset Dr East Peoria, Illinois
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,115/mo
$251,100
Zestimate
$30,699
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $178
- Occupancy
- 47%
$10k
$20k
$35k
$45k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,319
Profit
Revenue
$30,699
Operating Expenses
$20,894
Operating Income
$9,805
Mortgage & Taxes
$2,486
Profit (Cash Flow)
$7,319
$17,216
Cash Investment
Renos & Furnishing
$17,216
Total
$17,216
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.65%
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
$0
Deductible property tax
$2,486
Estimated gross deduction
$63,537
Your income tax rate
Estimated tax savings
$19,061
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...