2911 Wilson Ave Louisville, Kentucky
3 bed • 2 bath • 8 guests
Purchase Price
Est. $98/mo
$53,918
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $355
- Occupancy
- 42%
$5k
$25k
$50k
$70k
Seasonality
Break-even
$2,331/mo
Avg profit / month
$2,162/mo
Best profit month
Sep $4,512
$25,944
Profit
Revenue
$53,918
Operating Expenses
$26,351
Operating Income
$27,567
Mortgage & Taxes
$1,623
Profit (Cash Flow)
$25,944
$13,560
Cash Investment
Down Payment
$4,400
Renos & Furnishing
$8,500
Closing Costs
$660
Total
$13,560
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
191.33%
Cap Rate
125.3%
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
$1,221
Deductible property tax
$218
Estimated gross deduction
$8,885
Your income tax rate
Estimated tax savings
$2,665
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.