14195 Laura Vista Dr Carmel, Indiana
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $2,221/mo
$59,400
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $400
- Occupancy
- 41%
$5k
$50k
$95k
$145k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,967
Profit
Revenue
$59,400
Operating Expenses
$27,639
Operating Income
$31,761
Mortgage & Taxes
$33,728
Profit (Cash Flow)
-$1,967
$135,984
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$20,984
Closing Costs
$15,000
Total
$135,984
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.44%
Cap Rate
6.35%
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
$23,731
Deductible property tax
$4,950
Estimated gross deduction
$146,258
Your income tax rate
Estimated tax savings
$43,877
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...