1824 Peachtree Ln South Bend, Indiana
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,111/mo
$329,400
Zestimate
$43,307
Annual Revenue
Median of 25 comps selected by Amanda, creator of this analysis.
- Avg Daily Rate
- $450
- Occupancy
- 26%
$10k
$65k
$120k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,586
Profit
Revenue
$43,307
Operating Expenses
$23,857
Operating Income
$19,450
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$2,586
$74,604
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$17,104
Closing Costs
$7,500
Total
$74,604
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.46%
Cap Rate
7.77%
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
$11,865
Deductible property tax
$2,475
Estimated gross deduction
$75,112
Your income tax rate
Estimated tax savings
$22,534
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...