6209 Riverview Dr Indianapolis, Indiana
8 bed • 5 bath • 12 guests
Purchase Price
Est. $3,443/mo
$179,144
Annual Revenue
Median of 11 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $871
- Occupancy
- 56%
$20k
$100k
$185k
$270k
Sign up to see the data on 21 all comparables
Seasonality
Sign up to view the full seasonality chart
$71,086
Profit
Revenue
$179,144
Operating Expenses
$55,779
Operating Income
$123,365
Mortgage & Taxes
$52,279
Profit (Cash Flow)
$71,086
$197,500
Cash Investment
Down Payment
$155,000
Renos & Furnishing
$19,250
Closing Costs
$23,250
Total
$197,500
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
35.99%
Cap Rate
15.91%
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
$36,782
Deductible property tax
$7,672
Estimated gross deduction
$222,717
Your income tax rate
Estimated tax savings
$66,815
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.