122 Mclaren Drive Campton, NH
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,861/mo
$419,000
Zestimate
$50,758
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $324
- Occupancy
- 43%
$10k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,115
Profit
Revenue
$50,758
Operating Expenses
$25,608
Operating Income
$25,150
Mortgage & Taxes
$28,264
Profit (Cash Flow)
-$3,115
$110,442
Cash Investment
Down Payment
$83,800
Renos & Furnishing
$14,072
Closing Costs
$12,570
Total
$110,442
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.82%
Cap Rate
6%
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
$19,886
Deductible property tax
$4,148
Estimated gross deduction
$121,510
Your income tax rate
Estimated tax savings
$36,453
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...