4653 N Illinois St Indianapolis, Indiana
4 bed • 3.5 bath • 8 guests
Purchase Price
$66,277
Annual Revenue
Median of 25 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $419
- Occupancy
- 43%
$5k
$50k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,515
Profit
Revenue
$66,277
Operating Expenses
$29,255
Operating Income
$37,022
Mortgage & Taxes
$51,537
Profit (Cash Flow)
-$14,515
$196,680
Cash Investment
Down Payment
$152,800
Renos & Furnishing
$20,960
Closing Costs
$22,920
Total
$196,680
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.38%
Cap Rate
4.84%
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
$36,260
Deductible property tax
$7,564
Estimated gross deduction
$220,151
Your income tax rate
Estimated tax savings
$66,045
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...