614 Shin Pond Rd Patten, Maine
2 bed • 1 bath • 5 guests
Purchase Price
Est. $444/mo
$19,051
Annual Revenue
Median of 11 selected comps
- Avg Daily Rate
- $237
- Occupancy
- 22%
$5k
$15k
$30k
$45k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,210
Profit
Revenue
$19,051
Operating Expenses
$18,157
Operating Income
$894
Mortgage & Taxes
$9,104
Profit (Cash Flow)
-$8,210
$5,440
Cash Investment
Renos & Furnishing
$5,440
Total
$5,440
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-44.52%
Cap Rate
0.89%
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
$7,371
Deductible property tax
$990
Estimated gross deduction
$32,250
Your income tax rate
Estimated tax savings
$9,675
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...