572 Green Hill Beach Rd South Kingstown, Rhode Island
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $3,110/mo
$452,934
Annual Revenue
Manual override
- Avg Daily Rate
- $2,836
- Occupancy
- 44%
$15k
$155k
$295k
$445k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$285,595
Profit
Revenue
$452,934
Operating Expenses
$120,119
Operating Income
$332,815
Mortgage & Taxes
$47,220
Profit (Cash Flow)
$285,595
$176,976
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$15,976
Closing Costs
$21,000
Total
$176,976
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
161.37%
Cap Rate
47.54%
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
$33,223
Deductible property tax
$6,930
Estimated gross deduction
$200,740
Your income tax rate
Estimated tax savings
$60,222
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...