15266 SW 44TH TERRACE Ocala, FL
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,224/mo
$275,600
Zestimate
$36,110
Annual Revenue
Median of 14 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $248
- Occupancy
- 40%
$15k
$25k
$35k
$45k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,647
Profit
Revenue
$36,110
Operating Expenses
$22,166
Operating Income
$13,944
Mortgage & Taxes
$18,591
Profit (Cash Flow)
-$4,647
$76,356
Cash Investment
Down Payment
$55,120
Renos & Furnishing
$12,968
Closing Costs
$8,268
Total
$76,356
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.08%
Cap Rate
5.05%
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
$13,080
Deductible property tax
$2,728
Estimated gross deduction
$81,038
Your income tax rate
Estimated tax savings
$24,311
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...