12533 S Locust St Olathe, Kansas
3 bed • 1 bath • 4 guests
Purchase Price
Est. $950/mo
$213,800
Zestimate
$50,623
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $293
- Occupancy
- 47%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,624
Profit
Revenue
$50,623
Operating Expenses
$25,576
Operating Income
$25,047
Mortgage & Taxes
$14,422
Profit (Cash Flow)
$10,624
$57,046
Cash Investment
Down Payment
$42,760
Renos & Furnishing
$7,872
Closing Costs
$6,414
Total
$57,046
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.62%
Cap Rate
11.71%
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
$10,147
Deductible property tax
$2,117
Estimated gross deduction
$62,210
Your income tax rate
Estimated tax savings
$18,663
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...