4 bed • 4 bath • 10 guests
Purchase Price
Est. $1,844/mo
Median of 24 selected comps
$5k
$50k
$100k
$150k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$74,161
Operating Expenses
$31,828
Operating Income
$42,333
Mortgage & Taxes
$27,995
Profit (Cash Flow)
$14,338
Down Payment
$83,000
Renos & Furnishing
$24,000
Closing Costs
$12,450
Total
$119,450
DSCR Ratio
Strong
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12%
Cap Rate
10.2%
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
$19,696
Deductible property tax
$4,109
Estimated gross deduction
$123,369
Your income tax rate
Estimated tax savings
$37,011
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.