19 Avon Rd Norwood, Massachusetts
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,250/mo
$731,600
Zestimate
$98,810
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $641
- Occupancy
- 42%
$10k
$100k
$190k
$290k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,558
Profit
Revenue
$98,810
Operating Expenses
$36,900
Operating Income
$61,910
Mortgage & Taxes
$49,351
Profit (Cash Flow)
$12,558
$182,108
Cash Investment
Down Payment
$146,320
Renos & Furnishing
$13,840
Closing Costs
$21,948
Total
$182,108
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.89%
Cap Rate
8.46%
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
$34,722
Deductible property tax
$7,243
Estimated gross deduction
$208,945
Your income tax rate
Estimated tax savings
$62,684
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...