65 Fisk St West Dennis, MA
5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $5,553/mo
$1,256,600
Zestimate
$123,350
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $921
- Occupancy
- 37%
$25k
$85k
$145k
$210k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,638
Profit
Revenue
$123,350
Operating Expenses
$42,667
Operating Income
$80,683
Mortgage & Taxes
$84,321
Profit (Cash Flow)
-$3,638
$300,375
Cash Investment
Down Payment
$250,000
Renos & Furnishing
$12,875
Closing Costs
$37,500
Total
$300,375
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.21%
Cap Rate
6.45%
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
$59,326
Deductible property tax
$12,375
Estimated gross deduction
$353,769
Your income tax rate
Estimated tax savings
$106,131
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...