10220 SW 105th St Miami, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $3,769/mo
$848,400
Zestimate
$99,875
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $576
- Occupancy
- 48%
$5k
$130k
$250k
$385k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,494
Profit
Revenue
$99,875
Operating Expenses
$37,151
Operating Income
$62,724
Mortgage & Taxes
$57,230
Profit (Cash Flow)
$5,494
$212,924
Cash Investment
Down Payment
$169,680
Renos & Furnishing
$17,792
Closing Costs
$25,452
Total
$212,924
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.58%
Cap Rate
7.39%
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
$40,266
Deductible property tax
$8,399
Estimated gross deduction
$242,826
Your income tax rate
Estimated tax savings
$72,848
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...