171 Harbor Vw Dr Bellingham, Washington
3 bed • 3 bath • 8 guests
Purchase Price
Est. $3,554/mo
$871,400
Zestimate
$83,687
Annual Revenue
Median of 22 comps selected by Jon, creator of this analysis.
- Avg Daily Rate
- $451
- Occupancy
- 51%
$20k
$55k
$90k
$125k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,625
Profit
Revenue
$83,687
Operating Expenses
$33,346
Operating Income
$50,341
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$3,625
$192,750
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$8,750
Closing Costs
$24,000
Total
$192,750
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.88%
Cap Rate
6.29%
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
$37,969
Deductible property tax
$7,920
Estimated gross deduction
$226,565
Your income tax rate
Estimated tax savings
$67,970
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...