18 Franklin Rd Newry, Maine
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $4,069/mo
$45,801
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $465
- Occupancy
- 27%
$5k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$40,433
Profit
Revenue
$45,801
Operating Expenses
$24,443
Operating Income
$21,358
Mortgage & Taxes
$61,790
Profit (Cash Flow)
-$40,433
$225,080
Cash Investment
Down Payment
$183,200
Renos & Furnishing
$14,400
Closing Costs
$27,480
Total
$225,080
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.96%
Cap Rate
2.33%
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
$43,474
Deductible property tax
$9,068
Estimated gross deduction
$260,731
Your income tax rate
Estimated tax savings
$78,219
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.