12 Gordon Ln Yarmouth, Massachusetts
4 bed • 3 bath • 12 guests
Purchase Price
Est. $4,220/mo
$968,500
Zestimate
$77,162
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $672
- Occupancy
- 31%
$10k
$75k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$18,735
Profit
Revenue
$77,162
Operating Expenses
$31,813
Operating Income
$45,349
Mortgage & Taxes
$64,084
Profit (Cash Flow)
-$18,735
$240,276
Cash Investment
Down Payment
$190,000
Renos & Furnishing
$21,776
Closing Costs
$28,500
Total
$240,276
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.79%
Cap Rate
4.77%
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
$45,088
Deductible property tax
$9,405
Estimated gross deduction
$272,462
Your income tax rate
Estimated tax savings
$81,739
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...