8 bed • 3 bath • 14 guests
Purchase Price
Est. $3,332/mo
Median of 24 comps selected by Jaime, creator of this analysis.
$10k
$140k
$270k
$410k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$92,668
Operating Expenses
$35,457
Operating Income
$57,211
Mortgage & Taxes
$7,425
Profit (Cash Flow)
$49,786
Renos & Furnishing
$18,750
Total
$18,750
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.29%
Cap Rate
7.62%
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
$0
Deductible property tax
$7,425
Estimated gross deduction
$179,973
Your income tax rate
Estimated tax savings
$53,992
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.