203 Stearns Point F5 Hot Springs, Arkansas
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,106/mo
$28,149
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $207
- Occupancy
- 37%
$0k
$20k
$40k
$60k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,943
Profit
Revenue
$28,149
Operating Expenses
$20,295
Operating Income
$7,854
Mortgage & Taxes
$16,797
Profit (Cash Flow)
-$8,943
$67,766
Cash Investment
Down Payment
$49,800
Renos & Furnishing
$10,496
Closing Costs
$7,470
Total
$67,766
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.19%
Cap Rate
3.15%
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
$11,818
Deductible property tax
$2,465
Estimated gross deduction
$72,850
Your income tax rate
Estimated tax savings
$21,855
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.