25 Janall Dr Dennis, Massachusetts
3 bed • 1.5 bath • 9 guests
Purchase Price
Est. $2,507/mo
$564,400
Zestimate
$59,491
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $437
- Occupancy
- 37%
$0k
$45k
$90k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,242
Profit
Revenue
$59,491
Operating Expenses
$27,660
Operating Income
$31,831
Mortgage & Taxes
$38,073
Profit (Cash Flow)
-$6,242
$139,380
Cash Investment
Down Payment
$112,880
Renos & Furnishing
$9,568
Closing Costs
$16,932
Total
$139,380
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.47%
Cap Rate
5.63%
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
$26,787
Deductible property tax
$5,588
Estimated gross deduction
$160,860
Your income tax rate
Estimated tax savings
$48,258
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...