3922 E Willow St Wichita, Kansas
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,429/mo
$321,600
Zestimate
$45,051
Annual Revenue
Median of 25 comps selected by Kyle, creator of this analysis.
- Avg Daily Rate
- $259
- Occupancy
- 48%
$15k
$35k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$910
Profit
Revenue
$45,051
Operating Expenses
$24,267
Operating Income
$20,784
Mortgage & Taxes
$21,694
Profit (Cash Flow)
-$910
$95,104
Cash Investment
Down Payment
$64,320
Renos & Furnishing
$21,136
Closing Costs
$9,648
Total
$95,104
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.95%
Cap Rate
6.46%
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
$15,263
Deductible property tax
$3,184
Estimated gross deduction
$96,365
Your income tax rate
Estimated tax savings
$28,909
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...