3326 Ruckle St Indianapolis, Indiana
5 bed • 5.5 bath • 10 guests
Purchase Price
Est. $2,443/mo
$97,265
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $660
- Occupancy
- 40%
$15k
$130k
$245k
$365k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,627
Profit
Revenue
$97,265
Operating Expenses
$36,537
Operating Income
$60,728
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$23,627
$170,692
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$44,192
Closing Costs
$16,500
Total
$170,692
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.84%
Cap Rate
11.04%
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
$26,104
Deductible property tax
$5,445
Estimated gross deduction
$167,216
Your income tax rate
Estimated tax savings
$50,165
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...