112 Ramsdell Ridge Road Milo, ME
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,048/mo
$236,000
Zestimate
$23,935
Annual Revenue
Median of 25 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $184
- Occupancy
- 36%
$5k
$25k
$45k
$70k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,290
Profit
Revenue
$23,935
Operating Expenses
$19,305
Operating Income
$4,630
Mortgage & Taxes
$15,920
Profit (Cash Flow)
-$11,290
$61,480
Cash Investment
Down Payment
$47,200
Renos & Furnishing
$7,200
Closing Costs
$7,080
Total
$61,480
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-18.36%
Cap Rate
1.96%
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
$11,201
Deductible property tax
$2,336
Estimated gross deduction
$68,222
Your income tax rate
Estimated tax savings
$20,467
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...