21 Island Dr Madison, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,279/mo
$288,000
Zestimate
$57,429
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $391
- Occupancy
- 40%
$5k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,826
Profit
Revenue
$57,429
Operating Expenses
$27,176
Operating Income
$30,253
Mortgage & Taxes
$19,428
Profit (Cash Flow)
$10,826
$71,040
Cash Investment
Down Payment
$57,600
Renos & Furnishing
$4,800
Closing Costs
$8,640
Total
$71,040
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.23%
Cap Rate
10.5%
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
$13,669
Deductible property tax
$2,851
Estimated gross deduction
$82,058
Your income tax rate
Estimated tax savings
$24,618
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...