729 S Twyckenham Dr South Bend, Indiana
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,294/mo
$291,200
Zestimate
$37,772
Annual Revenue
Median of 25 comps selected by Amanda, creator of this analysis.
- Avg Daily Rate
- $275
- Occupancy
- 38%
$10k
$70k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,428
Profit
Revenue
$37,772
Operating Expenses
$22,556
Operating Income
$15,216
Mortgage & Taxes
$19,643
Profit (Cash Flow)
-$4,428
$82,976
Cash Investment
Down Payment
$58,240
Renos & Furnishing
$16,000
Closing Costs
$8,736
Total
$82,976
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.33%
Cap Rate
5.22%
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
$13,821
Deductible property tax
$2,883
Estimated gross deduction
$86,314
Your income tax rate
Estimated tax savings
$25,894
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...