NH-118 Rumney, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,333/mo
$32,999
Annual Revenue
Median of 13 selected comps
- Avg Daily Rate
- $249
- Occupancy
- 36%
$0k
$25k
$45k
$70k
Sign up to see the data on 25 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,673
Profit
Revenue
$32,999
Operating Expenses
$21,435
Operating Income
$11,564
Mortgage & Taxes
$20,237
Profit (Cash Flow)
-$8,673
$75,250
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$6,250
Closing Costs
$9,000
Total
$75,250
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.52%
Cap Rate
3.85%
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
$14,238
Deductible property tax
$2,970
Estimated gross deduction
$85,853
Your income tax rate
Estimated tax savings
$25,756
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.