59 Route 6a Dennis, MA
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $2,110/mo
$441,700
Zestimate
$63,426
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $474
- Occupancy
- 37%
$0k
$45k
$90k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,799
Profit
Revenue
$63,426
Operating Expenses
$28,585
Operating Income
$34,841
Mortgage & Taxes
$32,042
Profit (Cash Flow)
$2,799
$968,162
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$858,912
Closing Costs
$14,250
Total
$968,162
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.28%
Cap Rate
7.33%
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
$22,544
Deductible property tax
$4,703
Estimated gross deduction
$390,638
Your income tax rate
Estimated tax savings
$117,191
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...