196 Sisson Rd Harwich, Massachusetts
5 bed • 2 bath • 15 guests
Purchase Price
Est. $2,604/mo
$586,200
Zestimate
$122,022
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $946
- Occupancy
- 35%
$10k
$85k
$155k
$235k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$40,124
Profit
Revenue
$122,022
Operating Expenses
$42,355
Operating Income
$79,667
Mortgage & Taxes
$39,543
Profit (Cash Flow)
$40,124
$149,066
Cash Investment
Down Payment
$117,240
Renos & Furnishing
$14,240
Closing Costs
$17,586
Total
$149,066
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.91%
Cap Rate
13.59%
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
$27,822
Deductible property tax
$5,803
Estimated gross deduction
$168,364
Your income tax rate
Estimated tax savings
$50,509
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...