47 Scamman St South Portland, Maine
3 bed • 1.5 bath • 9 guests
Purchase Price
Est. $2,354/mo
$111,445
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $716
- Occupancy
- 43%
$15k
$60k
$105k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$35,823
Profit
Revenue
$111,445
Operating Expenses
$39,870
Operating Income
$71,575
Mortgage & Taxes
$35,752
Profit (Cash Flow)
$35,823
$134,436
Cash Investment
Down Payment
$106,000
Renos & Furnishing
$12,536
Closing Costs
$15,900
Total
$134,436
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.64%
Cap Rate
13.5%
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
$25,154
Deductible property tax
$5,247
Estimated gross deduction
$152,121
Your income tax rate
Estimated tax savings
$45,636
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...