503 Route 28 APT 25 West Yarmouth, MA
5 bed • 3 bath • 12 guests
Purchase Price
Est. $1,773/mo
$574,300
Zestimate
$79,176
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $776
- Occupancy
- 28%
$10k
$75k
$140k
$210k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,974
Profit
Revenue
$79,176
Operating Expenses
$32,286
Operating Income
$46,890
Mortgage & Taxes
$26,915
Profit (Cash Flow)
$19,974
$104,520
Cash Investment
Down Payment
$79,800
Renos & Furnishing
$12,750
Closing Costs
$11,970
Total
$104,520
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.11%
Cap Rate
11.75%
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
$18,937
Deductible property tax
$3,950
Estimated gross deduction
$115,515
Your income tax rate
Estimated tax savings
$34,655
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...