2180 Cleveland St Beech Grove, Indiana
5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $1,311/mo
$54,750
Annual Revenue
Manual override
- Avg Daily Rate
- $300
- Occupancy
- 50%
$15k
$50k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,440
Profit
Revenue
$54,750
Operating Expenses
$30,436
Operating Income
$24,314
Mortgage & Taxes
$21,875
Profit (Cash Flow)
$2,440
$88,350
Cash Investment
Down Payment
$29,500
Renos & Furnishing
$50,000
Closing Costs
$8,850
Total
$88,350
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.76%
Cap Rate
8.24%
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
$15,751
Deductible property tax
$2,773
Estimated gross deduction
$99,181
Your income tax rate
Estimated tax savings
$29,754
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...