16896 Breton Rd Westfield, Indiana
5 bed • 3 bath • 10 guests
Purchase Price
Est. $2,243/mo
$78,338
Annual Revenue
Median of 16 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $494
- Occupancy
- 43%
$5k
$70k
$130k
$200k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,183
Profit
Revenue
$78,337
Operating Expenses
$32,089
Operating Income
$46,248
Mortgage & Taxes
$34,065
Profit (Cash Flow)
$12,183
$136,772
Cash Investment
Down Payment
$100,998
Renos & Furnishing
$20,624
Closing Costs
$15,150
Total
$136,772
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.9%
Cap Rate
9.15%
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
$23,967
Deductible property tax
$4,999
Estimated gross deduction
$147,547
Your income tax rate
Estimated tax savings
$44,264
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.