2 Par 3 Drive South Yarmouth, MA
3 bed • 2 bath • 8 guests
Purchase Price
Est. $3,772/mo
$863,100
Zestimate
$74,084
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $503
- Occupancy
- 40%
$5k
$50k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,277
Profit
Revenue
$74,084
Operating Expenses
$31,090
Operating Income
$42,994
Mortgage & Taxes
$57,271
Profit (Cash Flow)
-$14,277
$209,206
Cash Investment
Down Payment
$169,800
Renos & Furnishing
$13,936
Closing Costs
$25,470
Total
$209,206
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.82%
Cap Rate
5.06%
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
$40,294
Deductible property tax
$8,405
Estimated gross deduction
$241,837
Your income tax rate
Estimated tax savings
$72,551
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...