44 Pingree St Salem, Massachusetts
1 bed • 1 bath • 3 guests
Purchase Price
Est. $973/mo
$266,600
Zestimate
$72,661
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $365
- Occupancy
- 55%
$20k
$70k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,133
Profit
Revenue
$72,661
Operating Expenses
$30,755
Operating Income
$41,906
Mortgage & Taxes
$14,773
Profit (Cash Flow)
$27,133
$55,282
Cash Investment
Down Payment
$43,800
Renos & Furnishing
$4,912
Closing Costs
$6,570
Total
$55,282
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
49.08%
Cap Rate
19.13%
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
$10,394
Deductible property tax
$2,168
Estimated gross deduction
$62,777
Your income tax rate
Estimated tax savings
$18,833
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...