70 Lowell Rd Mashpee, Massachusetts
5 bed • 2.5 bath • 15 guests
Purchase Price
Est. $3,112/mo
$700,600
Zestimate
$85,107
Annual Revenue
Median of 25 comps selected by Jeff, creator of this analysis.
- Avg Daily Rate
- $832
- Occupancy
- 28%
$5k
$80k
$150k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,167
Profit
Revenue
$85,107
Operating Expenses
$33,680
Operating Income
$51,427
Mortgage & Taxes
$47,260
Profit (Cash Flow)
$4,167
$185,618
Cash Investment
Down Payment
$140,120
Renos & Furnishing
$24,480
Closing Costs
$21,018
Total
$185,618
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.24%
Cap Rate
7.34%
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
$33,251
Deductible property tax
$6,936
Estimated gross deduction
$203,460
Your income tax rate
Estimated tax savings
$61,038
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...