35130 N Sheridan Dr Illinois
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $1,666/mo
$80,477
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $533
- Occupancy
- 41%
$15k
$60k
$105k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$44,172
Profit
Revenue
$80,477
Operating Expenses
$32,592
Operating Income
$47,885
Mortgage & Taxes
$3,712
Profit (Cash Flow)
$44,172
$10,875
Cash Investment
Renos & Furnishing
$10,875
Total
$10,875
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.12%
Cap Rate
12.76%
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
$0
Deductible property tax
$3,712
Estimated gross deduction
$90,437
Your income tax rate
Estimated tax savings
$27,131
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.