510 Chisholm Trail Forsyth, Missouri
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,331/mo
$309,500
Zestimate
$42,169
Annual Revenue
Manual override
- Avg Daily Rate
- $312
- Occupancy
- 37%
$10k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,624
Profit
Revenue
$42,169
Operating Expenses
$23,590
Operating Income
$18,579
Mortgage & Taxes
$20,203
Profit (Cash Flow)
-$1,624
$90,397
Cash Investment
Down Payment
$59,900
Renos & Furnishing
$21,512
Closing Costs
$8,985
Total
$90,397
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.79%
Cap Rate
6.2%
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
$14,215
Deductible property tax
$2,965
Estimated gross deduction
$90,291
Your income tax rate
Estimated tax savings
$27,087
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...