6 bed • 5 bath • 12 guests
Purchase Price
Est. $4,363/mo
Median of 7 selected comps
$0k
$95k
$190k
$290k
Sign up to see the data on 14 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$192,478
Operating Expenses
$58,912
Operating Income
$133,566
Mortgage & Taxes
$9,723
Profit (Cash Flow)
$123,843
Renos & Furnishing
$38,480
Total
$38,480
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.79%
Cap Rate
13.6%
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
$9,723
Estimated gross deduction
$239,844
Your income tax rate
Estimated tax savings
$71,953
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.
Loading...