4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,466/mo
$555,100
Zestimate
Median of 6 selected comps
$5k
$25k
$50k
$70k
Sign up to see the data on 11 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$46,302
Operating Expenses
$24,561
Operating Income
$21,741
Mortgage & Taxes
$37,445
Profit (Cash Flow)
-$15,704
Down Payment
$111,020
Renos & Furnishing
$25,952
Closing Costs
$16,653
Total
$153,625
DSCR Ratio
Weak
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.22%
Cap Rate
3.91%
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
$26,346
Deductible property tax
$5,495
Estimated gross deduction
$163,172
Your income tax rate
Estimated tax savings
$48,952
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...