11 Garden St Old Orchard Beach, Maine
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,332/mo
$521,500
Zestimate
$107,430
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $612
- Occupancy
- 48%
$10k
$80k
$145k
$220k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$33,089
Profit
Revenue
$107,430
Operating Expenses
$38,926
Operating Income
$68,504
Mortgage & Taxes
$35,415
Profit (Cash Flow)
$33,089
$134,574
Cash Investment
Down Payment
$105,000
Renos & Furnishing
$13,824
Closing Costs
$15,750
Total
$134,574
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.58%
Cap Rate
13.04%
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
$24,917
Deductible property tax
$5,197
Estimated gross deduction
$151,108
Your income tax rate
Estimated tax savings
$45,332
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...