1430 N Astor St 7C Chicago, Illinois
3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $2,999/mo
$169,003
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $776
- Occupancy
- 60%
$30k
$110k
$185k
$270k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$70,074
Profit
Revenue
$169,003
Operating Expenses
$53,396
Operating Income
$115,607
Mortgage & Taxes
$45,533
Profit (Cash Flow)
$70,074
$163,875
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$8,625
Closing Costs
$20,250
Total
$163,875
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
42.76%
Cap Rate
17.12%
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
$32,036
Deductible property tax
$6,682
Estimated gross deduction
$191,537
Your income tax rate
Estimated tax savings
$57,461
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.