9630 N Hiawatha Ln Syracuse, Indiana
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,861/mo
$401,700
Zestimate
$42,736
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $360
- Occupancy
- 33%
$5k
$40k
$75k
$110k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,251
Profit
Revenue
$42,736
Operating Expenses
$23,723
Operating Income
$19,013
Mortgage & Taxes
$28,264
Profit (Cash Flow)
-$9,251
$107,002
Cash Investment
Down Payment
$83,800
Renos & Furnishing
$10,632
Closing Costs
$12,570
Total
$107,002
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.64%
Cap Rate
4.53%
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
$19,886
Deductible property tax
$4,148
Estimated gross deduction
$120,478
Your income tax rate
Estimated tax savings
$36,143
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...