733 W Main St #J Barnstable, MA
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $1,477/mo
$332,500
Zestimate
$59,613
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $400
- Occupancy
- 41%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,495
Profit
Revenue
$59,613
Operating Expenses
$27,689
Operating Income
$31,924
Mortgage & Taxes
$22,429
Profit (Cash Flow)
$9,495
$83,100
Cash Investment
Down Payment
$66,500
Renos & Furnishing
$6,625
Closing Costs
$9,975
Total
$83,100
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.42%
Cap Rate
9.6%
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
$15,781
Deductible property tax
$3,292
Estimated gross deduction
$95,063
Your income tax rate
Estimated tax savings
$28,519
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...