4890 Romeo Cir Kissimmee, Florida
5 bed • 4 bath • 14 guests
Purchase Price
Est. $2,046/mo
$460,600
Zestimate
$75,847
Annual Revenue
Median of 25 comps selected by Danielle, creator of this analysis.
- Avg Daily Rate
- $349
- Occupancy
- 60%
$15k
$55k
$95k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,272
Profit
Revenue
$75,847
Operating Expenses
$31,504
Operating Income
$44,343
Mortgage & Taxes
$31,071
Profit (Cash Flow)
$13,272
$123,282
Cash Investment
Down Payment
$92,120
Renos & Furnishing
$17,344
Closing Costs
$13,818
Total
$123,282
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.76%
Cap Rate
9.62%
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
$21,861
Deductible property tax
$4,560
Estimated gross deduction
$134,137
Your income tax rate
Estimated tax savings
$40,241
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...