50 Coombs Lane Mashpee, MA
3 bed • 1 bath • 8 guests
Purchase Price
Est. $2,176/mo
$472,200
Zestimate
$51,273
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $413
- Occupancy
- 34%
$5k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,503
Profit
Revenue
$51,273
Operating Expenses
$25,729
Operating Income
$25,544
Mortgage & Taxes
$33,047
Profit (Cash Flow)
-$7,503
$120,927
Cash Investment
Down Payment
$97,980
Renos & Furnishing
$8,250
Closing Costs
$14,697
Total
$120,927
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.2%
Cap Rate
5.21%
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
$23,251
Deductible property tax
$4,850
Estimated gross deduction
$139,610
Your income tax rate
Estimated tax savings
$41,883
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...