1290 Royalsborough Rd Durham, Maine
3 bed • 3.5 bath • 3 guests
Purchase Price
Est. $3,994/mo
$68,609
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $389
- Occupancy
- 48%
$30k
$60k
$95k
$125k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,838
Profit
Revenue
$68,609
Operating Expenses
$29,803
Operating Income
$38,806
Mortgage & Taxes
$60,644
Profit (Cash Flow)
-$21,838
$258,034
Cash Investment
Down Payment
$179,800
Renos & Furnishing
$51,264
Closing Costs
$26,970
Total
$258,034
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.46%
Cap Rate
4.31%
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
$42,667
Deductible property tax
$8,900
Estimated gross deduction
$267,032
Your income tax rate
Estimated tax savings
$80,110
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...