4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $860/mo
Median of 4 selected comps
$5k
$65k
$125k
$190k
Sign up to see the data on 7 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$40,964
Operating Expenses
$23,306
Operating Income
$17,657
Mortgage & Taxes
$13,053
Profit (Cash Flow)
$4,604
Down Payment
$38,700
Renos & Furnishing
$21,504
Closing Costs
$5,805
Total
$66,009
DSCR Ratio
Strong
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.97%
Cap Rate
9.12%
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
$9,184
Deductible property tax
$1,916
Estimated gross deduction
$60,617
Your income tax rate
Estimated tax savings
$18,185
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...