2929 S 6th St Terre Haute, Indiana, 47802-3835
3 bed • 1.5 bath • 6 guests
Est. $504/mo
Inquire about this property
Contact Agent
$25,845
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $116/night at 61% occupancy.Projected nightly rate is $162/night at 66% occupancy.
Top 74% of comparables
Top 68% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$41,279
Avg annual revenue
66%
Avg occupancy rate
$162
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$60k
$80k
Sign up to see the data on 15 all comparables
$1,722
Profit
Revenue
$25,845
Operating Expenses
$17,040
Operating Income
$8,805
Mortgage & Taxes
$7,083
Profit (Cash Flow)
$1,722
$32,525
Cash Investment
Down Payment
$21,000
Renos & Furnishing
$8,375
Closing Costs
$3,150
Total
$32,525
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.29%
Cap Rate
8.38%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$4,983
Deductible property tax
$1,040
Your total deduction
$9,836
Your adjusted annual income
$150,000 - $9,836 = $140,164
Taxes on $140,164 (30%)
$42,049
Your old tax bill
$45,000
Your new tax bill
$42,049
Estimated tax savings
$2,951
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com