1225 Touchstone Dr Indianapolis, Indiana
7 bed • 4.5 bath • 12 guests
Purchase Price
Est. $2,743/mo
$184,875
Annual Revenue
Median of 15 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $876
- Occupancy
- 58%
$30k
$190k
$355k
$530k
Sign up to see the data on 29 all comparables
Seasonality
Sign up to view the full seasonality chart
$86,090
Profit
Revenue
$184,875
Operating Expenses
$57,126
Operating Income
$127,749
Mortgage & Taxes
$41,659
Profit (Cash Flow)
$86,090
$192,696
Cash Investment
Down Payment
$123,513
Renos & Furnishing
$50,656
Closing Costs
$18,527
Total
$192,696
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
44.67%
Cap Rate
20.68%
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
$29,310
Deductible property tax
$6,114
Estimated gross deduction
$188,069
Your income tax rate
Estimated tax savings
$56,421
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...