1824 Peachtree Ln South Bend, Indiana
4 bed • 2 bath • 9 guests
Purchase Price
Est. $1,399/mo
$320,200
Zestimate
$55,781
Annual Revenue
Median of 0 comps selected by Dana, creator of this analysis.
- Avg Daily Rate
- $676
- Occupancy
- 23%
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,744
Profit
Revenue
$55,781
Operating Expenses
$26,789
Operating Income
$28,992
Mortgage & Taxes
$21,249
Profit (Cash Flow)
$7,744
$89,554
Cash Investment
Down Payment
$63,000
Renos & Furnishing
$17,104
Closing Costs
$9,450
Total
$89,554
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.64%
Cap Rate
9.2%
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
$14,950
Deductible property tax
$3,118
Estimated gross deduction
$93,308
Your income tax rate
Estimated tax savings
$27,992
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...