3 bed • 3.5 bath • 9 guests
Purchase Price
Est. $1,598/mo
$359,700
Zestimate
Median of 16 selected comps
$10k
$60k
$105k
$155k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$40,779
Operating Expenses
$23,263
Operating Income
$17,516
Mortgage & Taxes
$24,264
Profit (Cash Flow)
-$6,748
Down Payment
$71,940
Renos & Furnishing
$19,528
Closing Costs
$10,791
Total
$102,259
DSCR Ratio
Weak
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.59%
Cap Rate
4.86%
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
$17,072
Deductible property tax
$3,561
Estimated gross deduction
$106,547
Your income tax rate
Estimated tax savings
$31,964
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.
Loading...