9231 Campbell Terrace Dr Anchorage, Alaska
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,310/mo
$562,700
Zestimate
$67,369
Annual Revenue
Median of 25 comps selected by Parker, creator of this analysis.
- Avg Daily Rate
- $384
- Occupancy
- 48%
$20k
$120k
$225k
$330k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,780
Profit
Revenue
$67,369
Operating Expenses
$29,512
Operating Income
$37,857
Mortgage & Taxes
$35,078
Profit (Cash Flow)
$2,780
$134,544
Cash Investment
Down Payment
$104,000
Renos & Furnishing
$14,944
Closing Costs
$15,600
Total
$134,544
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.06%
Cap Rate
7.28%
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
$24,680
Deductible property tax
$5,148
Estimated gross deduction
$150,044
Your income tax rate
Estimated tax savings
$45,013
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...