4029 Roland Rd Indianapolis, Indiana
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $1,909/mo
$74,633
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $445
- Occupancy
- 46%
$5k
$45k
$90k
$140k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,428
Profit
Revenue
$74,633
Operating Expenses
$31,219
Operating Income
$43,414
Mortgage & Taxes
$28,986
Profit (Cash Flow)
$14,428
$120,527
Cash Investment
Down Payment
$85,940
Renos & Furnishing
$21,696
Closing Costs
$12,891
Total
$120,527
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.97%
Cap Rate
10.1%
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
$20,394
Deductible property tax
$4,254
Estimated gross deduction
$126,793
Your income tax rate
Estimated tax savings
$38,038
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...