7 Center Street Provincetown, MA
7 bed • 4 bath • 16 guests
Purchase Price
Est. $13,305/mo
$3,297,400
Zestimate
$242,361
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $1,545
- Occupancy
- 43%
$125k
$180k
$235k
$295k
Sign up to see the data on 12 all comparables
Seasonality
Sign up to view the full seasonality chart
-$30,307
Profit
Revenue
$242,361
Operating Expenses
$70,635
Operating Income
$171,726
Mortgage & Taxes
$202,033
Profit (Cash Flow)
-$30,307
$705,850
Cash Investment
Down Payment
$599,000
Renos & Furnishing
$17,000
Closing Costs
$89,850
Total
$705,850
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.29%
Cap Rate
5.73%
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
$142,146
Deductible property tax
$29,650
Estimated gross deduction
$843,476
Your income tax rate
Estimated tax savings
$253,043
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...