1803 W Barker Ave Peoria, Illinois
3 bed • 2 bath • 9 guests
Purchase Price
Est. $591/mo
$43,808
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $206
- Occupancy
- 58%
$10k
$40k
$70k
$105k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,861
Profit
Revenue
$43,808
Operating Expenses
$23,975
Operating Income
$19,833
Mortgage & Taxes
$8,972
Profit (Cash Flow)
$10,861
$44,238
Cash Investment
Down Payment
$26,600
Renos & Furnishing
$13,648
Closing Costs
$3,990
Total
$44,238
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.55%
Cap Rate
14.91%
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
$6,312
Deductible property tax
$1,317
Estimated gross deduction
$41,324
Your income tax rate
Estimated tax savings
$12,397
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...