858 Sheldon Hill Rd Wardsboro, Vermont
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $3,130/mo
$704,600
Zestimate
$48,160
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $350
- Occupancy
- 38%
$15k
$45k
$80k
$120k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$24,368
Profit
Revenue
$48,160
Operating Expenses
$24,998
Operating Income
$23,162
Mortgage & Taxes
$47,530
Profit (Cash Flow)
-$24,368
$183,594
Cash Investment
Down Payment
$140,920
Renos & Furnishing
$21,536
Closing Costs
$21,138
Total
$183,594
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.27%
Cap Rate
3.28%
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
$33,441
Deductible property tax
$6,976
Estimated gross deduction
$203,696
Your income tax rate
Estimated tax savings
$61,109
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...