15266 SW 44th Terrace Ocala, Florida
4 bed • 2 bath • 10 guests
Purchase Price
Est. $1,243/mo
$37,799
Annual Revenue
Median of 17 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 41%
$15k
$25k
$35k
$45k
$46,159 | $34,507 | $315 | 40.1% | 4 | 8 | 39 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (24) | — | |
$44,619 | $35,316 | $288 | 42.4% | 4 | 8 | 32 | 5 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (128) | Profile | |
$42,761 | $21,345 | $248 | 47.2% | 4 | 12 | 25 | 10 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (6) | Profile | |
$42,143 | $31,139 | $249 | 46.4% | 4 | 10 | 31 | 6 | 2 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (140) | Profile | |
$39,661 | $27,729 | $320 | 34% | 4 | 8 | 14 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile |
Seasonality
Break-even
$3,652/mo
Avg profit / month
-$502/mo
Best profit month
Mar $855
-$6,019
Profit
Revenue
$37,799
Operating Expenses
$22,563
Operating Income
$15,236
Mortgage & Taxes
$21,255
Profit (Cash Flow)
-$6,019
$91,340
Cash Investment
Down Payment
$69,975
Renos & Furnishing
$12,968
Closing Costs
$8,397
Total
$91,340
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.58%
Cap Rate
5.44%
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
$16,666
Deductible property tax
$2,771
Estimated gross deduction
$85,623
Your income tax rate
Estimated tax savings
$25,687
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.