135 E Harmon Ave Las Vegas, Nevada
2 bed • 1 bath • 3 guests
Purchase Price
Est. $2,888/mo
$130,406
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $552
- Occupancy
- 65%
$10k
$125k
$235k
$360k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$42,234
Profit
Revenue
$130,406
Operating Expenses
$44,325
Operating Income
$86,081
Mortgage & Taxes
$43,847
Profit (Cash Flow)
$42,234
$156,212
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$6,712
Closing Costs
$19,500
Total
$156,212
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.03%
Cap Rate
13.24%
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
$30,850
Deductible property tax
$6,435
Estimated gross deduction
$183,965
Your income tax rate
Estimated tax savings
$55,189
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.