1640 N Leverett Ave Fayetteville, Arkansas
4 bed • 4 bath • 12 guests
Purchase Price
Est. $2,415/mo
$543,600
Zestimate
$77,518
Annual Revenue
Median of 25 comps selected by Amanda, creator of this analysis.
- Avg Daily Rate
- $476
- Occupancy
- 45%
$15k
$360k
$710k
$1k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,952
Profit
Revenue
$77,518
Operating Expenses
$31,897
Operating Income
$45,621
Mortgage & Taxes
$36,670
Profit (Cash Flow)
$8,952
$138,964
Cash Investment
Down Payment
$108,720
Renos & Furnishing
$13,936
Closing Costs
$16,308
Total
$138,964
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.44%
Cap Rate
8.39%
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
$25,800
Deductible property tax
$5,382
Estimated gross deduction
$156,348
Your income tax rate
Estimated tax savings
$46,904
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...