4733 Hilltop St Hastings, Michigan
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,585/mo
$356,800
Zestimate
$62,943
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $427
- Occupancy
- 40%
$5k
$55k
$110k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,403
Profit
Revenue
$62,943
Operating Expenses
$28,472
Operating Income
$34,471
Mortgage & Taxes
$24,069
Profit (Cash Flow)
$10,403
$96,984
Cash Investment
Down Payment
$71,360
Renos & Furnishing
$14,920
Closing Costs
$10,704
Total
$96,984
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.72%
Cap Rate
9.66%
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
$16,934
Deductible property tax
$3,532
Estimated gross deduction
$104,353
Your income tax rate
Estimated tax savings
$31,306
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...