22 Worral Ave Wareham, Massachusetts
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,709/mo
$609,900
Zestimate
$67,764
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $519
- Occupancy
- 36%
$10k
$75k
$135k
$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,982
Profit
Revenue
$67,764
Operating Expenses
$29,605
Operating Income
$38,159
Mortgage & Taxes
$41,142
Profit (Cash Flow)
-$2,982
$150,965
Cash Investment
Down Payment
$121,980
Renos & Furnishing
$10,688
Closing Costs
$18,297
Total
$150,965
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.97%
Cap Rate
6.25%
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
$28,946
Deductible property tax
$6,038
Estimated gross deduction
$173,933
Your income tax rate
Estimated tax savings
$52,180
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...