21938 Trailridge Blvd Nebraska
5 bed • 4 bath • 15 guests
Purchase Price
Est. $2,999/mo
$108,596
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $690
- Occupancy
- 43%
$55k
$110k
$170k
$235k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,863
Profit
Revenue
$108,596
Operating Expenses
$39,200
Operating Income
$69,396
Mortgage & Taxes
$45,533
Profit (Cash Flow)
$23,863
$168,250
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$13,000
Closing Costs
$20,250
Total
$168,250
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.18%
Cap Rate
10.28%
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
$32,036
Deductible property tax
$6,682
Estimated gross deduction
$192,849
Your income tax rate
Estimated tax savings
$57,855
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.