1824 Peachtree Ln South Bend, Indiana
4 bed • 2 bath • 9 guests
Purchase Price
Est. $1,378/mo
$320,200
Zestimate
$65,170
Annual Revenue
Manual override
- Avg Daily Rate
- $620
- Occupancy
- 29%
$5k
$40k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,250
Profit
Revenue
$65,170
Operating Expenses
$28,995
Operating Income
$36,175
Mortgage & Taxes
$20,925
Profit (Cash Flow)
$15,250
$88,450
Cash Investment
Down Payment
$62,040
Renos & Furnishing
$17,104
Closing Costs
$9,306
Total
$88,450
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.24%
Cap Rate
11.66%
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
$14,722
Deductible property tax
$3,071
Estimated gross deduction
$91,964
Your income tax rate
Estimated tax savings
$27,589
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...