6304 N Rural St Indianapolis, Indiana
4 bed • 2.5 bath • 8 guests
Purchase Price
$80,398
Annual Revenue
Median of 15 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $439
- Occupancy
- 50%
$15k
$60k
$100k
$150k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,155
Profit
Revenue
$80,398
Operating Expenses
$32,574
Operating Income
$47,824
Mortgage & Taxes
$28,669
Profit (Cash Flow)
$19,155
$118,422
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$20,672
Closing Costs
$12,750
Total
$118,422
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.17%
Cap Rate
11.25%
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
$20,171
Deductible property tax
$4,208
Estimated gross deduction
$125,170
Your income tax rate
Estimated tax savings
$37,551
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...