10 bed • 6 bath • 30 guests
Purchase Price
Est. $4,004/mo
$901,300
Zestimate
Median of 25 selected comps
$25k
$110k
$190k
$280k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$127,663
Operating Expenses
$43,681
Operating Income
$83,982
Mortgage & Taxes
$60,799
Profit (Cash Flow)
$23,183
Down Payment
$180,260
Renos & Furnishing
$30,720
Closing Costs
$27,039
Total
$238,019
DSCR Ratio
Strong
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.74%
Cap Rate
9.31%
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
$42,777
Deductible property tax
$8,923
Estimated gross deduction
$261,513
Your income tax rate
Estimated tax savings
$78,454
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...