244 Edgewater Drive W East Falmouth, MA
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $2,999/mo
$530,600
Zestimate
$66,839
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $521
- Occupancy
- 35%
$5k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,082
Profit
Revenue
$66,839
Operating Expenses
$29,387
Operating Income
$37,452
Mortgage & Taxes
$45,533
Profit (Cash Flow)
-$8,082
$163,625
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$8,375
Closing Costs
$20,250
Total
$163,625
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.93%
Cap Rate
5.54%
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
$32,036
Deductible property tax
$6,682
Estimated gross deduction
$191,462
Your income tax rate
Estimated tax savings
$57,439
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...