1821 Tall Oaks Dr Antioch, Illinois
4 bed • 3.5 bath • 8 guests
Purchase Price
Est. $2,279/mo
$513,100
Zestimate
$84,074
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $520
- Occupancy
- 44%
$15k
$75k
$135k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,025
Profit
Revenue
$84,074
Operating Expenses
$33,437
Operating Income
$50,637
Mortgage & Taxes
$34,612
Profit (Cash Flow)
$16,025
$137,949
Cash Investment
Down Payment
$102,620
Renos & Furnishing
$19,936
Closing Costs
$15,393
Total
$137,949
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.61%
Cap Rate
9.86%
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
$24,352
Deductible property tax
$5,080
Estimated gross deduction
$149,610
Your income tax rate
Estimated tax savings
$44,883
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...