1407 E 30th St Tacoma, Washington
3 bed • 2 bath • 6 guests
Purchase Price
Est. $1,336/mo
$47,954
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $258
- Occupancy
- 51%
$5k
$40k
$70k
$105k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,713
Profit
Revenue
$47,954
Operating Expenses
$24,949
Operating Income
$23,005
Mortgage & Taxes
$20,292
Profit (Cash Flow)
$2,713
$77,156
Cash Investment
Down Payment
$60,163
Renos & Furnishing
$7,968
Closing Costs
$9,024
Total
$77,156
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.51%
Cap Rate
7.64%
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
$14,277
Deductible property tax
$2,978
Estimated gross deduction
$86,596
Your income tax rate
Estimated tax savings
$25,979
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...