14855 12th St Johannesburg, Michigan
2 bed • 1 bath • 6 guests
Purchase Price
Est. $644/mo
$31,378
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $227
- Occupancy
- 38%
$10k
$40k
$70k
$105k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$543
Profit
Revenue
$31,378
Operating Expenses
$21,054
Operating Income
$10,324
Mortgage & Taxes
$9,781
Profit (Cash Flow)
$543
$39,110
Cash Investment
Down Payment
$29,000
Renos & Furnishing
$5,760
Closing Costs
$4,350
Total
$39,110
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.38%
Cap Rate
7.11%
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
$6,882
Deductible property tax
$1,435
Estimated gross deduction
$42,317
Your income tax rate
Estimated tax savings
$12,695
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...