3 bed • 3 bath • 8 guests
Purchase Price
Est. $1,797/mo
Median of 25 selected comps
$15k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$54,240
Operating Expenses
$26,426
Operating Income
$27,814
Mortgage & Taxes
$27,286
Profit (Cash Flow)
$527
Down Payment
$80,900
Renos & Furnishing
$8,750
Closing Costs
$12,135
Total
$101,785
DSCR Ratio
Acceptable
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.51%
Cap Rate
6.87%
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
$19,198
Deductible property tax
$4,005
Estimated gross deduction
$115,855
Your income tax rate
Estimated tax savings
$34,756
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.