119 Seacoast Shores Blvd Falmouth, Massachusetts
4 bed • 1 bath • 12 guests
Purchase Price
Est. $2,627/mo
$591,300
Zestimate
$61,273
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $684
- Occupancy
- 25%
$5k
$50k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,693
Profit
Revenue
$61,273
Operating Expenses
$28,079
Operating Income
$33,194
Mortgage & Taxes
$39,887
Profit (Cash Flow)
-$6,693
$143,535
Cash Investment
Down Payment
$118,260
Renos & Furnishing
$7,536
Closing Costs
$17,739
Total
$143,535
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.66%
Cap Rate
5.61%
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
$28,064
Deductible property tax
$5,854
Estimated gross deduction
$167,781
Your income tax rate
Estimated tax savings
$50,334
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...