2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,039/mo
Median of 25 selected comps
$5k
$55k
$110k
$165k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$45,112
Operating Expenses
$24,737
Operating Income
$20,375
Mortgage & Taxes
$30,963
Profit (Cash Flow)
-$10,588
Down Payment
$91,800
Renos & Furnishing
$15,000
Closing Costs
$13,770
Total
$120,570
DSCR Ratio
Weak
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.78%
Cap Rate
4.43%
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
$21,785
Deductible property tax
$4,544
Estimated gross deduction
$132,986
Your income tax rate
Estimated tax savings
$39,896
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.