3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,328/mo
Median of 25 selected comps
$15k
$45k
$80k
$115k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$53,556
Operating Expenses
$26,506
Operating Income
$27,050
Mortgage & Taxes
$20,170
Profit (Cash Flow)
$6,881
Down Payment
$59,800
Renos & Furnishing
$12,216
Closing Costs
$8,970
Total
$80,986
DSCR Ratio
Strong
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.49%
Cap Rate
9.04%
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
$14,191
Deductible property tax
$2,960
Estimated gross deduction
$87,362
Your income tax rate
Estimated tax savings
$26,209
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.