507 Route 6a East Sandwich, MA
1 bed • 1 bath • 4 guests
Purchase Price
Est. $2,221/mo
$432,400
Zestimate
$49,855
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $390
- Occupancy
- 35%
$10k
$40k
$75k
$115k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,263
Profit
Revenue
$49,855
Operating Expenses
$25,396
Operating Income
$24,459
Mortgage & Taxes
$33,722
Profit (Cash Flow)
-$9,263
$119,227
Cash Investment
Down Payment
$99,980
Renos & Furnishing
$4,250
Closing Costs
$14,997
Total
$119,227
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.76%
Cap Rate
4.89%
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
$23,726
Deductible property tax
$4,949
Estimated gross deduction
$141,210
Your income tax rate
Estimated tax savings
$42,363
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...