202 N Jefferson St Danville, Indiana
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,283/mo
$41,998
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $250
- Occupancy
- 46%
$15k
$40k
$65k
$90k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,040
Profit
Revenue
$41,998
Operating Expenses
$23,550
Operating Income
$18,448
Mortgage & Taxes
$19,488
Profit (Cash Flow)
-$1,040
$79,015
Cash Investment
Down Payment
$57,780
Renos & Furnishing
$12,568
Closing Costs
$8,667
Total
$79,015
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.31%
Cap Rate
6.38%
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
$13,711
Deductible property tax
$2,860
Estimated gross deduction
$84,641
Your income tax rate
Estimated tax savings
$25,392
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...