20 N Payne St Miramar Beach, Florida
7 bed • 7.5 bath • 21 guests
Purchase Price
Est. $7,996/mo
$195,000
Annual Revenue
Manual override
- Avg Daily Rate
- $1,039
- Occupancy
- 51%
$25k
$90k
$155k
$225k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,600
Profit
Revenue
$195,000
Operating Expenses
$56,700
Operating Income
$138,300
Mortgage & Taxes
$135,700
Profit (Cash Flow)
$2,600
$360,000
Cash Investment
Down Payment
$360,000
Renos & Furnishing
$0
Closing Costs
$0
Total
$360,000
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.72%
Cap Rate
7.68%
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
$103,477
Deductible property tax
$17,820
Estimated gross deduction
$521,912
Your income tax rate
Estimated tax savings
$156,574
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...