104 N Bend Rd Ellsworth, Maine
6 bed • 3 bath • 18 guests
Purchase Price
Est. $2,347/mo
$528,300
Zestimate
$125,948
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $802
- Occupancy
- 43%
$10k
$70k
$125k
$190k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$47,033
Profit
Revenue
$125,948
Operating Expenses
$43,278
Operating Income
$82,670
Mortgage & Taxes
$35,637
Profit (Cash Flow)
$47,033
$156,069
Cash Investment
Down Payment
$105,660
Renos & Furnishing
$34,560
Closing Costs
$15,849
Total
$156,069
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
30.13%
Cap Rate
15.64%
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
$25,074
Deductible property tax
$5,230
Estimated gross deduction
$158,252
Your income tax rate
Estimated tax savings
$47,476
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...