23021 Thunderhead Falls Rd Rapid City, South Dakota
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,068/mo
$81,465
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $405
- Occupancy
- 55%
$10k
$50k
$85k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,224
Profit
Revenue
$81,465
Operating Expenses
$32,824
Operating Income
$48,641
Mortgage & Taxes
$36,417
Profit (Cash Flow)
$12,224
$47,472
Cash Investment
Down Payment
$23,270
Renos & Furnishing
$10,240
Closing Costs
$13,962
Total
$47,472
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.74%
Cap Rate
10.45%
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
$26,230
Deductible property tax
$4,607
Estimated gross deduction
$137,491
Your income tax rate
Estimated tax savings
$41,247
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.