2625 Blue Grass Dr Indianapolis, Indiana
5 bed • 3 bath • 15 guests
Purchase Price
$417,400
Zestimate
$87,915
Annual Revenue
Median of 18 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $568
- Occupancy
- 42%
$5k
$50k
$95k
$145k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,878
Profit
Revenue
$87,915
Operating Expenses
$34,340
Operating Income
$53,575
Mortgage & Taxes
$28,696
Profit (Cash Flow)
$24,878
$127,026
Cash Investment
Down Payment
$85,080
Renos & Furnishing
$29,184
Closing Costs
$12,762
Total
$127,026
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.58%
Cap Rate
12.59%
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
$20,190
Deductible property tax
$4,211
Estimated gross deduction
$127,835
Your income tax rate
Estimated tax savings
$38,351
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...