3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,442/mo
$324,700
Zestimate
Median of 13 comps selected by Derry, creator of this analysis.
$5k
$40k
$75k
$110k
Sign up to see the data on 26 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$35,806
Operating Expenses
$22,094
Operating Income
$13,712
Mortgage & Taxes
$21,903
Profit (Cash Flow)
-$8,192
Down Payment
$64,940
Renos & Furnishing
$9,288
Closing Costs
$9,741
Total
$83,969
DSCR Ratio
Weak
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.75%
Cap Rate
4.22%
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
$15,411
Deductible property tax
$3,215
Estimated gross deduction
$93,678
Your income tax rate
Estimated tax savings
$28,103
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.
Loading...