375 Endicott St N 307 Laconia, New Hampshire
1 bed • 2 bath • 6 guests
Purchase Price
Est. $1,311/mo
$32,438
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $242
- Occupancy
- 37%
$5k
$20k
$30k
$45k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,765
Profit
Revenue
$32,438
Operating Expenses
$21,303
Operating Income
$11,135
Mortgage & Taxes
$19,900
Profit (Cash Flow)
-$8,765
$77,026
Cash Investment
Down Payment
$59,000
Renos & Furnishing
$9,176
Closing Costs
$8,850
Total
$77,026
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.37%
Cap Rate
3.77%
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
$14,001
Deductible property tax
$2,920
Estimated gross deduction
$85,331
Your income tax rate
Estimated tax savings
$25,599
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.