6146 Rucker Rd Indianapolis, Indiana
4 bed • 2.5 bath • 8 guests
Purchase Price
$49,462
Annual Revenue
Median of 25 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $308
- Occupancy
- 44%
$5k
$35k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,836
Profit
Revenue
$49,462
Operating Expenses
$25,304
Operating Income
$24,158
Mortgage & Taxes
$27,995
Profit (Cash Flow)
-$3,836
$121,658
Cash Investment
Down Payment
$83,000
Renos & Furnishing
$26,208
Closing Costs
$12,450
Total
$121,658
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.15%
Cap Rate
5.82%
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
$19,696
Deductible property tax
$4,109
Estimated gross deduction
$124,031
Your income tax rate
Estimated tax savings
$37,209
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...