241 Baker Brook Road Bradley, ME
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,358/mo
$305,800
Zestimate
$42,995
Annual Revenue
Median of 22 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $288
- Occupancy
- 41%
$5k
$40k
$70k
$110k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,417
Profit
Revenue
$42,995
Operating Expenses
$23,784
Operating Income
$19,211
Mortgage & Taxes
$20,628
Profit (Cash Flow)
-$1,417
$82,262
Cash Investment
Down Payment
$61,160
Renos & Furnishing
$11,928
Closing Costs
$9,174
Total
$82,262
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.72%
Cap Rate
6.28%
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
$14,514
Deductible property tax
$3,027
Estimated gross deduction
$89,180
Your income tax rate
Estimated tax savings
$26,754
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...