121 E 5th St Hermann, Missouri
5 bed • 2 bath • 15 guests
Purchase Price
Est. $1,843/mo
$414,800
Zestimate
$38,451
Annual Revenue
Median of 23 comps selected by Jim, creator of this analysis.
- Avg Daily Rate
- $605
- Occupancy
- 17%
$10k
$50k
$90k
$130k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,246
Profit
Revenue
$38,451
Operating Expenses
$22,716
Operating Income
$15,735
Mortgage & Taxes
$27,981
Profit (Cash Flow)
-$12,246
$109,492
Cash Investment
Down Payment
$82,960
Renos & Furnishing
$14,088
Closing Costs
$12,444
Total
$109,492
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.18%
Cap Rate
3.79%
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
$19,687
Deductible property tax
$4,107
Estimated gross deduction
$120,339
Your income tax rate
Estimated tax savings
$36,102
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...