11 W Kidder St Portland, Maine
3 bed • 1 bath • 9 guests
Purchase Price
Est. $2,024/mo
$110,255
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $604
- Occupancy
- 50%
$5k
$170k
$330k
$505k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$39,932
Profit
Revenue
$110,255
Operating Expenses
$39,590
Operating Income
$70,665
Mortgage & Taxes
$30,733
Profit (Cash Flow)
$39,932
$112,468
Cash Investment
Down Payment
$91,120
Renos & Furnishing
$7,680
Closing Costs
$13,668
Total
$112,468
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
35.5%
Cap Rate
15.51%
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
$21,623
Deductible property tax
$4,510
Estimated gross deduction
$129,838
Your income tax rate
Estimated tax savings
$38,951
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...