113 Lake Shore Dr Middleton, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,563/mo
$68,251
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $427
- Occupancy
- 44%
$10k
$45k
$80k
$120k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,806
Profit
Revenue
$68,251
Operating Expenses
$29,719
Operating Income
$38,532
Mortgage & Taxes
$23,726
Profit (Cash Flow)
$14,806
$91,936
Cash Investment
Down Payment
$70,344
Renos & Furnishing
$11,040
Closing Costs
$10,552
Total
$91,936
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.1%
Cap Rate
10.95%
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
$16,693
Deductible property tax
$3,482
Estimated gross deduction
$101,768
Your income tax rate
Estimated tax savings
$30,530
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...