2180 Cedardale Ave Baton Rouge, Louisiana
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,644/mo
$45,141
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $328
- Occupancy
- 38%
$0k
$55k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$495
Profit
Revenue
$45,141
Operating Expenses
$20,677
Operating Income
$24,464
Mortgage & Taxes
$24,959
Profit (Cash Flow)
-$495
$93,600
Cash Investment
Down Payment
$74,000
Renos & Furnishing
$8,500
Closing Costs
$11,100
Total
$93,600
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.52%
Cap Rate
6.61%
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
$17,561
Deductible property tax
$3,663
Estimated gross deduction
$106,122
Your income tax rate
Estimated tax savings
$31,837
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...