875 S Eugene St Baton Rouge, Louisiana
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,535/mo
$44,232
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $300
- Occupancy
- 40%
$0k
$35k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,144
Profit
Revenue
$44,232
Operating Expenses
$24,075
Operating Income
$20,157
Mortgage & Taxes
$23,301
Profit (Cash Flow)
-$3,144
$90,679
Cash Investment
Down Payment
$69,084
Renos & Furnishing
$11,232
Closing Costs
$10,363
Total
$90,679
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.46%
Cap Rate
5.83%
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
$16,394
Deductible property tax
$3,420
Estimated gross deduction
$100,062
Your income tax rate
Estimated tax savings
$30,019
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...