128 Hidden Pond Cove Gravois Mills, Missouri
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,319/mo
$296,900
Zestimate
$36,768
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $354
- Occupancy
- 28%
$5k
$45k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,580
Profit
Revenue
$36,768
Operating Expenses
$22,320
Operating Income
$14,448
Mortgage & Taxes
$20,028
Profit (Cash Flow)
-$5,580
$79,551
Cash Investment
Down Payment
$59,380
Renos & Furnishing
$11,264
Closing Costs
$8,907
Total
$79,551
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.01%
Cap Rate
4.86%
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
$14,091
Deductible property tax
$2,939
Estimated gross deduction
$86,489
Your income tax rate
Estimated tax savings
$25,947
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...