632 E 66th St Indianapolis, Indiana
4 bed • 2 bath • 8 guests
Purchase Price
$74,677
Annual Revenue
Median of 18 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $442
- Occupancy
- 46%
$10k
$55k
$100k
$145k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,051
Profit
Revenue
$74,677
Operating Expenses
$31,229
Operating Income
$43,448
Mortgage & Taxes
$34,396
Profit (Cash Flow)
$9,051
$137,285
Cash Investment
Down Payment
$101,980
Renos & Furnishing
$20,008
Closing Costs
$15,297
Total
$137,285
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.59%
Cap Rate
8.52%
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
$24,200
Deductible property tax
$5,048
Estimated gross deduction
$148,736
Your income tax rate
Estimated tax savings
$44,621
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...