3221 N Pennsylvania St Indianapolis, Indiana
4 bed • 2 bath • 8 guests
Purchase Price
$59,537
Annual Revenue
Median of 25 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $406
- Occupancy
- 40%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,951
Profit
Revenue
$59,537
Operating Expenses
$27,671
Operating Income
$31,866
Mortgage & Taxes
$26,915
Profit (Cash Flow)
$4,951
$116,170
Cash Investment
Down Payment
$79,800
Renos & Furnishing
$24,400
Closing Costs
$11,970
Total
$116,170
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.26%
Cap Rate
7.98%
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
$18,937
Deductible property tax
$3,950
Estimated gross deduction
$119,010
Your income tax rate
Estimated tax savings
$35,703
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...