769 Straight Rd Mount Holly, Vermont
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,465/mo
$329,800
Zestimate
$45,122
Annual Revenue
Median of 12 comps selected by Michael, creator of this analysis.
- Avg Daily Rate
- $357
- Occupancy
- 35%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,574
Profit
Revenue
$45,122
Operating Expenses
$24,284
Operating Income
$20,838
Mortgage & Taxes
$17,264
Profit (Cash Flow)
$3,574
$162,392
Cash Investment
Down Payment
$135,218
Renos & Furnishing
$17,280
Closing Costs
$9,894
Total
$162,392
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.2%
Cap Rate
6.31%
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
$11,544
Deductible property tax
$3,265
Estimated gross deduction
$93,394
Your income tax rate
Estimated tax savings
$28,018
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...