14 Oxner Rd Barnstable, Massachusetts
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $3,699/mo
$68,382
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $566
- Occupancy
- 33%
$5k
$60k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,539
Profit
Revenue
$68,382
Operating Expenses
$29,750
Operating Income
$38,632
Mortgage & Taxes
$56,171
Profit (Cash Flow)
-$17,539
$209,929
Cash Investment
Down Payment
$166,540
Renos & Furnishing
$18,408
Closing Costs
$24,981
Total
$209,929
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.35%
Cap Rate
4.63%
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
$39,521
Deductible property tax
$8,244
Estimated gross deduction
$238,616
Your income tax rate
Estimated tax savings
$71,585
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...