3 bed • 3 bath • 9 guests
Purchase Price
Est. $4,134/mo
$930,600
Zestimate
Median of 16 selected comps
$30k
$110k
$190k
$270k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$116,440
Operating Expenses
$41,044
Operating Income
$75,397
Mortgage & Taxes
$9,213
Profit (Cash Flow)
$66,184
Renos & Furnishing
$11,208
Total
$11,208
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.82%
Cap Rate
8.1%
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
$9,213
Estimated gross deduction
$219,693
Your income tax rate
Estimated tax savings
$65,908
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.
Loading...