4 Canterbury Ln Rehoboth Beach, Delaware
5 bed • 4 bath • 16 guests
Purchase Price
Est. $3,731/mo
$812,100
Zestimate
$114,572
Annual Revenue
Median of 5 comps selected by Hannah, creator of this analysis.
- Avg Daily Rate
- $696
- Occupancy
- 45%
$10k
$90k
$170k
$255k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,225
Profit
Revenue
$114,572
Operating Expenses
$40,604
Operating Income
$73,968
Mortgage & Taxes
$68,743
Profit (Cash Flow)
$5,225
$46,797
Cash Investment
Down Payment
$0
Renos & Furnishing
$21,600
Closing Costs
$25,197
Total
$46,797
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.16%
Cap Rate
8.8%
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
$49,828
Deductible property tax
$8,315
Estimated gross deduction
$251,555
Your income tax rate
Estimated tax savings
$75,466
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...