165 Stone Hollow Road Londonderry, VT
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $3,061/mo
$659,100
Zestimate
$120,750
Annual Revenue
Manual override
- Avg Daily Rate
- $1,261
- Occupancy
- 26%
$10k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,589
Profit
Revenue
$120,750
Operating Expenses
$44,760
Operating Income
$75,990
Mortgage & Taxes
$53,401
Profit (Cash Flow)
$22,589
$225,470
Cash Investment
Down Payment
$137,800
Renos & Furnishing
$67,000
Closing Costs
$20,670
Total
$225,470
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.01%
Cap Rate
11.02%
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
$40,300
Deductible property tax
$7,717
Estimated gross deduction
$221,464
Your income tax rate
Estimated tax savings
$66,439
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...