1529 Belmont Rd Mount Holly, Vermont
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,510/mo
$42,686
Annual Revenue
Median of 8 comps selected by Michael, creator of this analysis.
- Avg Daily Rate
- $352
- Occupancy
- 33%
$5k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$291
Profit
Revenue
$42,686
Operating Expenses
$23,711
Operating Income
$18,975
Mortgage & Taxes
$19,266
Profit (Cash Flow)
-$291
$145,364
Cash Investment
Down Payment
$119,000
Renos & Furnishing
$16,164
Closing Costs
$10,200
Total
$145,364
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.2%
Cap Rate
5.58%
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
$13,111
Deductible property tax
$3,366
Estimated gross deduction
$96,998
Your income tax rate
Estimated tax savings
$29,099
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...