4416 Washburn Ave S Minneapolis, Minnesota
4 bed • 2 bath • 12 guests
Purchase Price
$81,922
Annual Revenue
Median of 23 comps selected by Sebastian, creator of this analysis.
- Avg Daily Rate
- $444
- Occupancy
- 51%
$10k
$70k
$130k
$200k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,159
Profit
Revenue
$81,922
Operating Expenses
$32,932
Operating Income
$48,990
Mortgage & Taxes
$42,832
Profit (Cash Flow)
$6,159
$165,943
Cash Investment
Down Payment
$126,990
Renos & Furnishing
$19,904
Closing Costs
$19,049
Total
$165,943
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.71%
Cap Rate
7.71%
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
$30,135
Deductible property tax
$6,286
Estimated gross deduction
$183,710
Your income tax rate
Estimated tax savings
$55,113
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...