13379 7th Cavalry Trail Rapid City, South Dakota
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,888/mo
$83,134
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $431
- Occupancy
- 53%
$10k
$50k
$85k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,662
Profit
Revenue
$83,134
Operating Expenses
$33,216
Operating Income
$49,918
Mortgage & Taxes
$33,256
Profit (Cash Flow)
$16,662
$48,344
Cash Investment
Down Payment
$21,250
Renos & Furnishing
$14,344
Closing Costs
$12,750
Total
$48,344
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
34.46%
Cap Rate
11.74%
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
$23,953
Deductible property tax
$4,208
Estimated gross deduction
$127,053
Your income tax rate
Estimated tax savings
$38,116
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.