5746 E 36th St White Cloud, Michigan
2 bed • 1 bath • 6 guests
Purchase Price
Est. $892/mo
$200,800
Zestimate
$29,013
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $246
- Occupancy
- 32%
$5k
$20k
$35k
$50k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,031
Profit
Revenue
$29,013
Operating Expenses
$20,498
Operating Income
$8,515
Mortgage & Taxes
$13,545
Profit (Cash Flow)
-$5,031
$54,984
Cash Investment
Down Payment
$40,160
Renos & Furnishing
$8,800
Closing Costs
$6,024
Total
$54,984
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.14%
Cap Rate
4.24%
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
$9,530
Deductible property tax
$1,988
Estimated gross deduction
$58,849
Your income tax rate
Estimated tax savings
$17,655
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...