2409 Eloise Cir Pine Bluff, Arkansas
3 bed • 2 bath • 6 guests
Purchase Price
Est. $600/mo
$72,000
Zestimate
$28,772
Annual Revenue
Median of 17 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $171
- Occupancy
- 46%
$0k
$15k
$35k
$50k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
-$776
Profit
Revenue
$28,772
Operating Expenses
$20,441
Operating Income
$8,331
Mortgage & Taxes
$9,107
Profit (Cash Flow)
-$776
$43,146
Cash Investment
Down Payment
$27,000
Renos & Furnishing
$12,096
Closing Costs
$4,050
Total
$43,146
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.79%
Cap Rate
6.17%
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
$6,407
Deductible property tax
$1,336
Estimated gross deduction
$41,419
Your income tax rate
Estimated tax savings
$12,426
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...