1333 Weller Ave Louisville, Kentucky
3 bed • 2 bath • 8 guests
Purchase Price
Est. $644/mo
$43,165
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $276
- Occupancy
- 43%
$10k
$55k
$105k
$160k
Seasonality
Break-even
$2,877/mo
Avg profit / month
$720/mo
Best profit month
Sep $2,602
$8,645
Profit
Revenue
$43,165
Operating Expenses
$23,824
Operating Income
$19,341
Mortgage & Taxes
$10,697
Profit (Cash Flow)
$8,645
$41,850
Cash Investment
Down Payment
$29,000
Renos & Furnishing
$8,500
Closing Costs
$4,350
Total
$41,850
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.65%
Cap Rate
13.33%
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
$8,045
Deductible property tax
$1,435
Estimated gross deduction
$44,302
Your income tax rate
Estimated tax savings
$13,291
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.