1602 E 171st St Belton, Missouri
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $11,413/mo
$56,399
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $389
- Occupancy
- 40%
$10k
$50k
$95k
$140k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
-$143,832
Profit
Revenue
$56,398
Operating Expenses
$26,934
Operating Income
$29,465
Mortgage & Taxes
$173,297
Profit (Cash Flow)
-$143,832
$619,166
Cash Investment
Down Payment
$513,800
Renos & Furnishing
$28,296
Closing Costs
$77,070
Total
$619,166
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-23.22%
Cap Rate
1.14%
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
$121,927
Deductible property tax
$25,433
Estimated gross deduction
$727,616
Your income tax rate
Estimated tax savings
$218,285
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...