49 W Shore Rd Merrimac, Massachusetts
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $5,331/mo
$991,100
Zestimate
$100,209
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $616
- Occupancy
- 45%
$10k
$70k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,968
Profit
Revenue
$100,209
Operating Expenses
$37,229
Operating Income
$62,980
Mortgage & Taxes
$80,948
Profit (Cash Flow)
-$17,968
$298,320
Cash Investment
Down Payment
$240,000
Renos & Furnishing
$22,320
Closing Costs
$36,000
Total
$298,320
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.02%
Cap Rate
5.24%
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
$56,953
Deductible property tax
$11,880
Estimated gross deduction
$342,606
Your income tax rate
Estimated tax savings
$102,782
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...