84 W Ledge Rd Bartlett, New Hampshire
3 bed • 2.5 bath • 6 guests
Purchase Price
Est. $3,332/mo
$49,559
Annual Revenue
Median of 25 comps selected by Ellen, creator of this analysis.
- Avg Daily Rate
- $367
- Occupancy
- 37%
$15k
$35k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,808
Profit
Revenue
$49,559
Operating Expenses
$25,326
Operating Income
$24,233
Mortgage & Taxes
$7,425
Profit (Cash Flow)
$16,808
$8,625
Cash Investment
Renos & Furnishing
$8,625
Total
$8,625
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.15%
Cap Rate
3.23%
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
$0
Deductible property tax
$7,425
Estimated gross deduction
$176,936
Your income tax rate
Estimated tax savings
$53,081
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.