60 Santillana #304 Loiza, PR
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,599/mo
$49,132
Annual Revenue
Median of 25 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $247
- Occupancy
- 55%
$10k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$378
Profit
Revenue
$49,132
Operating Expenses
$25,226
Operating Income
$23,906
Mortgage & Taxes
$24,284
Profit (Cash Flow)
-$378
$92,000
Cash Investment
Down Payment
$72,000
Renos & Furnishing
$9,200
Closing Costs
$10,800
Total
$92,000
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.41%
Cap Rate
6.64%
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
$17,086
Deductible property tax
$3,564
Estimated gross deduction
$103,533
Your income tax rate
Estimated tax savings
$31,060
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...