5 Forest Ln Rangeley, Maine
3 bed • 1 bath • 9 guests
Purchase Price
Est. $1,963/mo
$57,367
Annual Revenue
Manual override
- Avg Daily Rate
- $444
- Occupancy
- 35%
$20k
$40k
$65k
$90k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
$400
Profit
Revenue
$57,367
Operating Expenses
$27,161
Operating Income
$30,206
Mortgage & Taxes
$29,806
Profit (Cash Flow)
$400
$114,689
Cash Investment
Down Payment
$88,369
Renos & Furnishing
$13,064
Closing Costs
$13,255
Total
$114,689
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.34%
Cap Rate
6.83%
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
$20,971
Deductible property tax
$4,374
Estimated gross deduction
$127,603
Your income tax rate
Estimated tax savings
$38,281
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.