223 Country Club Dr Rehoboth Beach, Delaware
2 bed • 1.5 bath • 4 guests
Purchase Price
Est. $3,350/mo
$56,278
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $416
- Occupancy
- 37%
$10k
$40k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,498
Profit
Revenue
$56,278
Operating Expenses
$26,905
Operating Income
$29,373
Mortgage & Taxes
$50,870
Profit (Cash Flow)
-$21,498
$181,847
Cash Investment
Down Payment
$150,824
Renos & Furnishing
$8,400
Closing Costs
$22,624
Total
$181,847
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.82%
Cap Rate
3.89%
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
$35,791
Deductible property tax
$7,466
Estimated gross deduction
$213,617
Your income tax rate
Estimated tax savings
$64,085
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.