6 bed • 4 bath • 10 guests
Purchase Price
Est. $1,900/mo
Median of 6 selected comps
$15k
$30k
$45k
$60k
Sign up to see the data on 11 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$38,583
Operating Expenses
$22,747
Operating Income
$15,836
Mortgage & Taxes
$28,858
Profit (Cash Flow)
-$13,022
Down Payment
$85,560
Renos & Furnishing
$39,296
Closing Costs
$12,834
Total
$137,690
DSCR Ratio
Weak
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.45%
Cap Rate
3.7%
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
$20,304
Deductible property tax
$4,235
Estimated gross deduction
$131,541
Your income tax rate
Estimated tax savings
$39,462
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.
Loading...