3666 Marlboro St NW Grand Rapids, Michigan
4 bed • 2 bath • 4 guests
Purchase Price
Est. $1,415/mo
$318,600
Zestimate
$76,882
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $488
- Occupancy
- 43%
$15k
$55k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,643
Profit
Revenue
$76,882
Operating Expenses
$31,747
Operating Income
$45,135
Mortgage & Taxes
$21,492
Profit (Cash Flow)
$23,643
$91,726
Cash Investment
Down Payment
$63,720
Renos & Furnishing
$18,448
Closing Costs
$9,558
Total
$91,726
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
25.77%
Cap Rate
14.16%
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
$15,121
Deductible property tax
$3,154
Estimated gross deduction
$94,719
Your income tax rate
Estimated tax savings
$28,416
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...