2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,382,932,128/mo
$311,300
Zestimate
Median of 25 selected comps
$5k
$55k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$45,112
Operating Expenses
$24,281
Operating Income
$20,831
Mortgage & Taxes
$20,999,339,120
Profit (Cash Flow)
-$20,999,318,290
Down Payment
$62,260,064,000
Renos & Furnishing
$9,208
Closing Costs
$9,339,009,600
Total
$71,599,082,808
DSCR Ratio
Weak
Get prequalified to make an offer
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-29.32%
Cap Rate
0%
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
$14,774,634,905
Deductible property tax
$3,081,873,168
Estimated gross deduction
$87,140,787,184
Your income tax rate
Estimated tax savings
$26,142,236,155
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.
Loading...