2022 Fleming Mist Pl Kissimmee, Florida
7 bed • 6 bath • 21 guests
Purchase Price
Est. $2,860/mo
$643,700
Zestimate
$79,127
Annual Revenue
Median of 7 selected comps
- Avg Daily Rate
- $430
- Occupancy
- 50%
$5k
$40k
$75k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,430
Profit
Revenue
$79,127
Operating Expenses
$32,275
Operating Income
$46,852
Mortgage & Taxes
$43,422
Profit (Cash Flow)
$3,430
$176,315
Cash Investment
Down Payment
$128,740
Renos & Furnishing
$28,264
Closing Costs
$19,311
Total
$176,315
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.94%
Cap Rate
7.27%
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
$30,551
Deductible property tax
$6,373
Estimated gross deduction
$188,667
Your income tax rate
Estimated tax savings
$56,600
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...