8419 Hi Vu Dr Indianapolis, Indiana
5 bed • 3.5 bath • 12 guests
Purchase Price
$488,200
Zestimate
$98,829
Annual Revenue
Median of 0 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $575
- Occupancy
- 47%
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,992
Profit
Revenue
$98,829
Operating Expenses
$36,905
Operating Income
$61,924
Mortgage & Taxes
$32,932
Profit (Cash Flow)
$28,992
$144,806
Cash Investment
Down Payment
$97,640
Renos & Furnishing
$32,520
Closing Costs
$14,646
Total
$144,806
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.02%
Cap Rate
12.68%
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
$23,170
Deductible property tax
$4,833
Estimated gross deduction
$146,415
Your income tax rate
Estimated tax savings
$43,925
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...