5017 Windermere Ave Kissimmee, Florida
4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $1,910/mo
$63,053
Annual Revenue
Median of 25 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $302
- Occupancy
- 57%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,443
Profit
Revenue
$63,053
Operating Expenses
$28,497
Operating Income
$34,556
Mortgage & Taxes
$26,112
Profit (Cash Flow)
$8,443
$243,212
Cash Investment
Down Payment
$215,000
Renos & Furnishing
$15,312
Closing Costs
$12,900
Total
$243,212
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.47%
Cap Rate
8.03%
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
$17,069
Deductible property tax
$7,181
Estimated gross deduction
$124,546
Your income tax rate
Estimated tax savings
$37,364
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...