1 bed • 1 bath • 3 guests
Purchase Price
Est. $279/mo
Median of 6 selected comps
$0k
$30k
$60k
$90k
Sign up to see the data on 12 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$41,456
Operating Expenses
$23,422
Operating Income
$18,034
Mortgage & Taxes
$4,239
Profit (Cash Flow)
$13,795
Down Payment
$12,568
Renos & Furnishing
$6,448
Closing Costs
$1,885
Total
$20,902
DSCR Ratio
Strong
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
65.99%
Cap Rate
28.69%
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
$2,983
Deductible property tax
$622
Estimated gross deduction
$19,525
Your income tax rate
Estimated tax savings
$5,858
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...