73 Tern Ln Barnstable, Massachusetts
3 bed • 3.5 bath • 9 guests
Purchase Price
Est. $6,664/mo
$1,642,500
Zestimate
$68,976
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $571
- Occupancy
- 33%
$5k
$60k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$62,099
Profit
Revenue
$68,976
Operating Expenses
$29,889
Operating Income
$39,087
Mortgage & Taxes
$101,185
Profit (Cash Flow)
-$62,099
$368,104
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$23,104
Closing Costs
$45,000
Total
$368,104
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.86%
Cap Rate
2.6%
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
$71,192
Deductible property tax
$14,850
Estimated gross deduction
$426,819
Your income tax rate
Estimated tax savings
$128,046
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...