1 CALLE CHARLIE #A-303 Loiza, PR
2 bed • 3 bath • 6 guests
Purchase Price
Est. $1,017/mo
$41,009
Annual Revenue
Median of 25 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $231
- Occupancy
- 49%
$5k
$35k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,244
Profit
Revenue
$41,009
Operating Expenses
$23,317
Operating Income
$17,692
Mortgage & Taxes
$15,448
Profit (Cash Flow)
$2,244
$62,270
Cash Investment
Down Payment
$45,800
Renos & Furnishing
$9,600
Closing Costs
$6,870
Total
$62,270
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.6%
Cap Rate
7.72%
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
$10,869
Deductible property tax
$2,267
Estimated gross deduction
$66,983
Your income tax rate
Estimated tax savings
$20,095
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...