2180 Cleveland St Beech Grove, Indiana
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $1,444/mo
$78,871
Annual Revenue
Median of 20 comps selected by Rachelle, creator of this analysis.
- Avg Daily Rate
- $504
- Occupancy
- 43%
$15k
$50k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,263
Profit
Revenue
$78,871
Operating Expenses
$33,139
Operating Income
$45,732
Mortgage & Taxes
$21,468
Profit (Cash Flow)
$24,263
$91,550
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$16,800
Closing Costs
$9,750
Total
$91,550
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.5%
Cap Rate
14.07%
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
$15,425
Deductible property tax
$2,763
Estimated gross deduction
$95,561
Your income tax rate
Estimated tax savings
$28,668
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...