15 Franbill Rd Barnstable, Massachusetts
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,211/mo
$497,700
Zestimate
$79,001
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $678
- Occupancy
- 32%
$10k
$100k
$195k
$295k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,182
Profit
Revenue
$79,001
Operating Expenses
$32,245
Operating Income
$46,756
Mortgage & Taxes
$33,573
Profit (Cash Flow)
$13,182
$127,783
Cash Investment
Down Payment
$99,540
Renos & Furnishing
$13,312
Closing Costs
$14,931
Total
$127,783
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.31%
Cap Rate
9.39%
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
$23,621
Deductible property tax
$4,927
Estimated gross deduction
$143,312
Your income tax rate
Estimated tax savings
$42,994
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...