91 Easton Ave Portsmouth, Rhode Island
3 bed • 2 bath • 9 guests
Purchase Price
Est. $3,515/mo
$791,300
Zestimate
$155,377
Annual Revenue
Median of 7 selected comps
- Avg Daily Rate
- $739
- Occupancy
- 58%
$30k
$110k
$195k
$285k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$51,805
Profit
Revenue
$155,377
Operating Expenses
$50,194
Operating Income
$105,183
Mortgage & Taxes
$53,379
Profit (Cash Flow)
$51,805
$197,039
Cash Investment
Down Payment
$158,260
Renos & Furnishing
$15,040
Closing Costs
$23,739
Total
$197,039
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.29%
Cap Rate
13.29%
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
$37,556
Deductible property tax
$7,834
Estimated gross deduction
$226,017
Your income tax rate
Estimated tax savings
$67,805
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...