3 bed âą 2 bath âą 9 guests
Purchase Price
Est. $1,491/mo
Median of 1 selected comp
$35k
$35k
$35k
$40k
Sign up to see the data on 1 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$36,713
Operating Expenses
$22,308
Operating Income
$14,405
Mortgage & Taxes
$22,637
Profit (Cash Flow)
-$8,232
Down Payment
$67,115
Renos & Furnishing
$18,400
Closing Costs
$10,067
Total
$95,583
DSCR Ratio
Weak
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.61%
Cap Rate
4.29%
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
$15,927
Deductible property tax
$3,322
Estimated gross deduction
$99,456
Your income tax rate
Estimated tax savings
$29,837
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.