19 Avon Rd Norwood, Massachusetts
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,028/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
$15,931
Profit
Revenue
$98,810
Operating Expenses
$36,900
Operating Income
$61,910
Mortgage & Taxes
$45,979
Profit (Cash Flow)
$15,931
$170,608
Cash Investment
Down Payment
$136,320
Renos & Furnishing
$13,840
Closing Costs
$20,448
Total
$170,608
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.33%
Cap Rate
9.08%
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
$32,349
Deductible property tax
$6,748
Estimated gross deduction
$194,949
Your income tax rate
Estimated tax savings
$58,485
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...