19 Prospect St Guilford, Maine
2 bed • 1 bath • 4 guests
Purchase Price
Est. $444/mo
$23,511
Annual Revenue
Median of 2 comps selected by Busy, creator of this analysis.
- Avg Daily Rate
- $179
- Occupancy
- 36%
$5k
$25k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$282
Profit
Revenue
$23,511
Operating Expenses
$19,205
Operating Income
$4,306
Mortgage & Taxes
$4,587
Profit (Cash Flow)
-$282
$60,840
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$7,840
Closing Costs
$3,000
Total
$60,840
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
1%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.46%
Cap Rate
4.3%
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
$2,966
Deductible property tax
$990
Estimated gross deduction
$28,565
Your income tax rate
Estimated tax savings
$8,569
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...