618 N 125th St Seattle, Washington
4 bed • 3 bath • 12 guests
Purchase Price
Est. $4,606/mo
$1,036,800
Zestimate
$92,325
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $517
- Occupancy
- 49%
$20k
$80k
$145k
$210k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
$46,684
Profit
Revenue
$92,325
Operating Expenses
$35,376
Operating Income
$56,949
Mortgage & Taxes
$10,264
Profit (Cash Flow)
$46,684
$20,160
Cash Investment
Renos & Furnishing
$20,160
Total
$20,160
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.29%
Cap Rate
5.49%
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
$0
Deductible property tax
$10,264
Estimated gross deduction
$247,067
Your income tax rate
Estimated tax savings
$74,120
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...