67 Triangle Cir Sandwich, Massachusetts
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,612/mo
$587,900
Zestimate
$51,872
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $372
- Occupancy
- 38%
$10k
$45k
$75k
$115k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,656
Profit
Revenue
$51,872
Operating Expenses
$25,870
Operating Income
$26,002
Mortgage & Taxes
$39,658
Profit (Cash Flow)
-$13,656
$145,969
Cash Investment
Down Payment
$117,580
Renos & Furnishing
$10,752
Closing Costs
$17,637
Total
$145,969
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.35%
Cap Rate
4.42%
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
$27,902
Deductible property tax
$5,820
Estimated gross deduction
$167,794
Your income tax rate
Estimated tax savings
$50,338
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...