3007 US-75 Ivanhoe, Minnesota
1 bed • 1 bath • 1 guests
Purchase Price
Est. $878/mo
$197,600
Zestimate
$14,201
Annual Revenue
Median of 1 selected comp
- Avg Daily Rate
- $69
- Occupancy
- 56%
$15k
$15k
$15k
$15k
Sign up to see the data on 2 all comparables
Seasonality
Sign up to view the full seasonality chart
-$16,146
Profit
Revenue
$14,201
Operating Expenses
$17,017
Operating Income
-$2,816
Mortgage & Taxes
$13,329
Profit (Cash Flow)
-$16,146
$49,698
Cash Investment
Down Payment
$39,520
Renos & Furnishing
$4,250
Closing Costs
$5,928
Total
$49,698
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-32.48%
Cap Rate
-1.42%
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
$9,378
Deductible property tax
$1,956
Estimated gross deduction
$56,588
Your income tax rate
Estimated tax savings
$16,976
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...