1225 Challenge Dr Kissimmee, Florida
9 bed • 5 bath • 27 guests
Purchase Price
Est. $2,896/mo
$117,968
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $636
- Occupancy
- 51%
$10k
$105k
$205k
$310k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,584
Profit
Revenue
$117,968
Operating Expenses
$41,402
Operating Income
$76,566
Mortgage & Taxes
$43,982
Profit (Cash Flow)
$32,584
$184,920
Cash Investment
Down Payment
$130,400
Renos & Furnishing
$34,960
Closing Costs
$19,560
Total
$184,920
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.62%
Cap Rate
11.74%
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
$30,945
Deductible property tax
$6,455
Estimated gross deduction
$192,999
Your income tax rate
Estimated tax savings
$57,900
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.