51A Suntec Loop Dover, Vermont
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,177/mo
$477,200
Zestimate
$55,064
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $682
- Occupancy
- 22%
$5k
$45k
$80k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$25,018
Profit
Revenue
$55,064
Operating Expenses
$47,028
Operating Income
$8,036
Mortgage & Taxes
$33,054
Profit (Cash Flow)
-$25,018
$123,450
Cash Investment
Down Payment
$98,000
Renos & Furnishing
$10,750
Closing Costs
$14,700
Total
$123,450
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-20.26%
Cap Rate
1.64%
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
$23,256
Deductible property tax
$4,851
Estimated gross deduction
$140,388
Your income tax rate
Estimated tax savings
$42,116
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...