795 Dallas Hill Rd Maine
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,773/mo
$34,216
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $350
- Occupancy
- 27%
$10k
$35k
$60k
$85k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,420
Profit
Revenue
$34,216
Operating Expenses
$21,721
Operating Income
$12,495
Mortgage & Taxes
$26,915
Profit (Cash Flow)
-$14,420
$100,270
Cash Investment
Down Payment
$79,800
Renos & Furnishing
$8,500
Closing Costs
$11,970
Total
$100,270
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.38%
Cap Rate
3.13%
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
$18,937
Deductible property tax
$3,950
Estimated gross deduction
$114,240
Your income tax rate
Estimated tax savings
$34,272
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.