135 Lakeside Dr Haverhill, New Hampshire
5 bed • 3 bath • 15 guests
Purchase Price
Est. $3,327/mo
$105,188
Annual Revenue
Manual override
- Avg Daily Rate
- $517
- Occupancy
- 56%
$15k
$45k
$75k
$105k
Sign up to see the data on 17 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,264
Profit
Revenue
$105,188
Operating Expenses
$38,399
Operating Income
$66,789
Mortgage & Taxes
$50,525
Profit (Cash Flow)
$16,264
$200,942
Cash Investment
Down Payment
$149,800
Renos & Furnishing
$28,672
Closing Costs
$22,470
Total
$200,942
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.09%
Cap Rate
8.91%
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
$35,548
Deductible property tax
$7,415
Estimated gross deduction
$218,266
Your income tax rate
Estimated tax savings
$65,480
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.