44 Millrace Rd Barnstable, MA
3 bed • 2 bath • 8 guests
Purchase Price
Est. $2,821/mo
$635,000
Zestimate
$66,860
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $459
- Occupancy
- 40%
$10k
$45k
$75k
$110k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,367
Profit
Revenue
$66,860
Operating Expenses
$29,392
Operating Income
$37,468
Mortgage & Taxes
$42,835
Profit (Cash Flow)
-$5,367
$154,550
Cash Investment
Down Payment
$127,000
Renos & Furnishing
$8,500
Closing Costs
$19,050
Total
$154,550
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.47%
Cap Rate
5.9%
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
$30,138
Deductible property tax
$6,286
Estimated gross deduction
$180,302
Your income tax rate
Estimated tax savings
$54,091
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...