9901 High Mdws Rd Black Hawk, South Dakota
4 bed • 2 bath • 10 guests
Purchase Price
Est. $1,777/mo
$66,764
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $399
- Occupancy
- 46%
$10k
$85k
$160k
$245k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,095
Profit
Revenue
$66,764
Operating Expenses
$29,370
Operating Income
$37,394
Mortgage & Taxes
$31,300
Profit (Cash Flow)
$6,095
$42,500
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$10,500
Closing Costs
$12,000
Total
$42,500
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.34%
Cap Rate
9.34%
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
$22,544
Deductible property tax
$3,960
Estimated gross deduction
$118,680
Your income tax rate
Estimated tax savings
$35,604
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.