11 Upland Ave Portland, Maine
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,501/mo
$113,920
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $645
- Occupancy
- 48%
$5k
$170k
$330k
$505k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$35,491
Profit
Revenue
$113,920
Operating Expenses
$40,451
Operating Income
$73,469
Mortgage & Taxes
$37,978
Profit (Cash Flow)
$35,491
$149,770
Cash Investment
Down Payment
$112,600
Renos & Furnishing
$20,280
Closing Costs
$16,890
Total
$149,770
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
23.69%
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
$26,721
Deductible property tax
$5,574
Estimated gross deduction
$163,682
Your income tax rate
Estimated tax savings
$49,105
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...