68 Edgewater Ave Laconia, New Hampshire
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $3,675/mo
$51,991
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $451
- Occupancy
- 32%
$10k
$60k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$29,707
Profit
Revenue
$51,991
Operating Expenses
$25,898
Operating Income
$26,093
Mortgage & Taxes
$55,800
Profit (Cash Flow)
-$29,707
$206,704
Cash Investment
Down Payment
$165,440
Renos & Furnishing
$16,448
Closing Costs
$24,816
Total
$206,704
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.37%
Cap Rate
3.15%
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
$39,260
Deductible property tax
$8,189
Estimated gross deduction
$236,488
Your income tax rate
Estimated tax savings
$70,947
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...