856 Mason Ln Des Plaines, Illinois
3 bed • 2 bath • 10 guests
Purchase Price
Est. $1,666/mo
$272,200
Zestimate
$73,161
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $369
- Occupancy
- 54%
$15k
$50k
$85k
$125k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,992
Profit
Revenue
$73,161
Operating Expenses
$30,873
Operating Income
$42,288
Mortgage & Taxes
$25,296
Profit (Cash Flow)
$16,992
$94,378
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$8,128
Closing Costs
$11,250
Total
$94,378
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18%
Cap Rate
11.27%
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
$17,798
Deductible property tax
$3,712
Estimated gross deduction
$107,410
Your income tax rate
Estimated tax savings
$32,223
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...