2015 Majorca Dr Kissimmee, Florida
5 bed • 4.5 bath • 12 guests
Purchase Price
Est. $1,644/mo
$370,100
Zestimate
$60,377
Annual Revenue
Median of 25 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $337
- Occupancy
- 49%
$15k
$60k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,813
Profit
Revenue
$60,377
Operating Expenses
$27,869
Operating Income
$32,508
Mortgage & Taxes
$24,695
Profit (Cash Flow)
$7,813
$214,257
Cash Investment
Down Payment
$185,050
Renos & Furnishing
$18,104
Closing Costs
$11,103
Total
$214,257
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.64%
Cap Rate
8.78%
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
$14,691
Deductible property tax
$8,401
Estimated gross deduction
$110,894
Your income tax rate
Estimated tax savings
$33,268
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...