21 Angus Ln Warren, New Jersey
6 bed • 6 bath • 18 guests
Purchase Price
Est. $6,604/mo
$1,486,500
Zestimate
$85,884
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $662
- Occupancy
- 36%
$20k
$50k
$80k
$115k
Sign up to see the data on 11 all comparables
Seasonality
Sign up to view the full seasonality chart
$37,305
Profit
Revenue
$85,884
Operating Expenses
$33,863
Operating Income
$52,021
Mortgage & Taxes
$14,716
Profit (Cash Flow)
$37,305
$38,560
Cash Investment
Renos & Furnishing
$38,560
Total
$38,560
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.37%
Cap Rate
3.49%
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
$0
Deductible property tax
$14,716
Estimated gross deduction
$357,126
Your income tax rate
Estimated tax savings
$107,138
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...