912 NH-18 Sugar Hill, New Hampshire
3 bed • 4 bath • 9 guests
Purchase Price
Est. $3,221/mo
$808,500
Zestimate
$58,706
Annual Revenue
Median of 25 comps selected by Christian, creator of this analysis.
- Avg Daily Rate
- $449
- Occupancy
- 36%
$5k
$50k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,676
Profit
Revenue
$58,706
Operating Expenses
$27,476
Operating Income
$31,230
Mortgage & Taxes
$48,906
Profit (Cash Flow)
-$17,676
$201,454
Cash Investment
Down Payment
$145,000
Renos & Furnishing
$34,704
Closing Costs
$21,750
Total
$201,454
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.77%
Cap Rate
4.3%
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
$34,409
Deductible property tax
$7,177
Estimated gross deduction
$213,357
Your income tax rate
Estimated tax savings
$64,007
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...