64 Pond Ct Swanton, Maryland
5 bed • 5 bath • 15 guests
Purchase Price
Est. $5,171/mo
$1,164,000
Zestimate
$67,563
Annual Revenue
Median of 13 comps selected by Jacob, creator of this analysis.
- Avg Daily Rate
- $706
- Occupancy
- 26%
$10k
$70k
$130k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$40,514
Profit
Revenue
$67,563
Operating Expenses
$29,557
Operating Income
$38,006
Mortgage & Taxes
$78,520
Profit (Cash Flow)
-$40,514
$293,464
Cash Investment
Down Payment
$232,800
Renos & Furnishing
$25,744
Closing Costs
$34,920
Total
$293,464
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.8%
Cap Rate
3.26%
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
$55,245
Deductible property tax
$11,524
Estimated gross deduction
$333,556
Your income tax rate
Estimated tax savings
$100,067
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...