203 S Vine St Wichita, Kansas
6 bed • 4 bath • 12 guests
Purchase Price
Est. $1,675/mo
$72,405
Annual Revenue
Median of 20 comps selected by Kyle, creator of this analysis.
- Avg Daily Rate
- $413
- Occupancy
- 48%
$20k
$75k
$135k
$195k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,278
Profit
Revenue
$72,405
Operating Expenses
$30,695
Operating Income
$41,709
Mortgage & Taxes
$25,431
Profit (Cash Flow)
$16,278
$101,710
Cash Investment
Down Payment
$75,400
Renos & Furnishing
$15,000
Closing Costs
$11,310
Total
$101,710
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16%
Cap Rate
11.06%
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
$17,893
Deductible property tax
$3,732
Estimated gross deduction
$110,032
Your income tax rate
Estimated tax savings
$33,010
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.