14 Shady Ln Wareham, Massachusetts
4 bed • 4 bath • 12 guests
Purchase Price
Est. $3,095/mo
$696,600
Zestimate
$66,063
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $510
- Occupancy
- 35%
$15k
$75k
$135k
$200k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,132
Profit
Revenue
$66,063
Operating Expenses
$29,205
Operating Income
$36,858
Mortgage & Taxes
$46,990
Profit (Cash Flow)
-$10,132
$185,178
Cash Investment
Down Payment
$139,320
Renos & Furnishing
$24,960
Closing Costs
$20,898
Total
$185,178
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.47%
Cap Rate
5.29%
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
$33,061
Deductible property tax
$6,896
Estimated gross deduction
$202,484
Your income tax rate
Estimated tax savings
$60,745
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...