106 Bayberry Way Osterville, MA
4 bed • 3 bath • 10 guests
Purchase Price
Est. $14,882/mo
$2,316,300
Zestimate
$99,612
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $1,056
- Occupancy
- 26%
$0k
$80k
$155k
$240k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$163,457
Profit
Revenue
$99,612
Operating Expenses
$37,089
Operating Income
$62,523
Mortgage & Taxes
$225,980
Profit (Cash Flow)
-$163,457
$781,250
Cash Investment
Down Payment
$670,000
Renos & Furnishing
$10,750
Closing Costs
$100,500
Total
$781,250
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-20.92%
Cap Rate
1.86%
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
$158,994
Deductible property tax
$33,165
Estimated gross deduction
$940,974
Your income tax rate
Estimated tax savings
$282,292
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...