32 Elmwood Ave Scarborough, Maine
3 bed • 2 bath • 9 guests
Purchase Price
Est. $3,398/mo
$65,605
Annual Revenue
Median of 16 comps selected by Daniel, creator of this analysis.
- Avg Daily Rate
- $445
- Occupancy
- 40%
$10k
$50k
$90k
$135k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,097
Profit
Revenue
$65,605
Operating Expenses
$29,097
Operating Income
$36,507
Mortgage & Taxes
$51,604
Profit (Cash Flow)
-$15,097
$187,726
Cash Investment
Down Payment
$153,000
Renos & Furnishing
$11,776
Closing Costs
$22,950
Total
$187,726
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.04%
Cap Rate
4.77%
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
$36,308
Deductible property tax
$7,573
Estimated gross deduction
$217,676
Your income tax rate
Estimated tax savings
$65,303
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...