6770 Woodhill Trail Eden Prairie, Minnesota
3 bed • 2 bath • 10 guests
Purchase Price
Est. $1,556/mo
$350,200
Zestimate
$74,196
Annual Revenue
Median of 8 comps selected by Joseph, creator of this analysis.
- Avg Daily Rate
- $421
- Occupancy
- 48%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,456
Profit
Revenue
$74,195
Operating Expenses
$31,116
Operating Income
$43,080
Mortgage & Taxes
$23,623
Profit (Cash Flow)
$19,456
$90,506
Cash Investment
Down Payment
$70,040
Renos & Furnishing
$9,960
Closing Costs
$10,506
Total
$90,506
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
21.49%
Cap Rate
12.3%
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
$16,621
Deductible property tax
$3,467
Estimated gross deduction
$101,018
Your income tax rate
Estimated tax savings
$30,305
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...