1221 Quincy St Rapid City, South Dakota
1 bed • 1 bath • 2 guests
Purchase Price
Est. $2,112/mo
$475,500
Zestimate
$36,213
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $174
- Occupancy
- 57%
$15k
$30k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$18,053
Profit
Revenue
$36,213
Operating Expenses
$22,190
Operating Income
$14,023
Mortgage & Taxes
$32,076
Profit (Cash Flow)
-$18,053
$130,645
Cash Investment
Down Payment
$95,100
Renos & Furnishing
$21,280
Closing Costs
$14,265
Total
$130,645
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.81%
Cap Rate
2.94%
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
$22,568
Deductible property tax
$4,707
Estimated gross deduction
$139,488
Your income tax rate
Estimated tax savings
$41,847
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...