622 Indian Hills Dr Moscow, Idaho
1 bed • 1 bath • 4 guests
Purchase Price
Est. $2,221/mo
$545,000
Zestimate
$26,197
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $164
- Occupancy
- 44%
$10k
$20k
$35k
$50k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
-$34,852
Profit
Revenue
$26,197
Operating Expenses
$19,836
Operating Income
$6,361
Mortgage & Taxes
$41,212
Profit (Cash Flow)
-$34,852
$20,800
Cash Investment
Renos & Furnishing
$20,800
Total
$20,800
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-45.97%
Cap Rate
1.27%
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
$31,324
Deductible property tax
$4,950
Estimated gross deduction
$153,796
Your income tax rate
Estimated tax savings
$46,139
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...