4000 Abbott Ave S Minneapolis, Minnesota
4 bed • 2 bath • 12 guests
Purchase Price
$85,225
Annual Revenue
Median of 22 comps selected by Sebastian, creator of this analysis.
- Avg Daily Rate
- $466
- Occupancy
- 50%
$10k
$70k
$135k
$200k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,304
Profit
Revenue
$85,224
Operating Expenses
$33,708
Operating Income
$51,517
Mortgage & Taxes
$47,213
Profit (Cash Flow)
$4,304
$179,577
Cash Investment
Down Payment
$139,980
Renos & Furnishing
$18,600
Closing Costs
$20,997
Total
$179,577
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.39%
Cap Rate
7.36%
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
$33,218
Deductible property tax
$6,929
Estimated gross deduction
$201,500
Your income tax rate
Estimated tax savings
$60,450
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...