4608 Nonanna St Rapid City, South Dakota
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,999/mo
$88,420
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $440
- Occupancy
- 55%
$25k
$65k
$110k
$155k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,606
Profit
Revenue
$88,420
Operating Expenses
$34,459
Operating Income
$53,961
Mortgage & Taxes
$30,356
Profit (Cash Flow)
$23,606
$122,324
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$18,824
Closing Costs
$13,500
Total
$122,324
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.29%
Cap Rate
11.99%
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
$21,357
Deductible property tax
$4,455
Estimated gross deduction
$131,614
Your income tax rate
Estimated tax savings
$39,484
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.