610 CALLE VISTAMAR Rio Grande, PR
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,906/mo
$173,749
Annual Revenue
Median of 25 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $1,252
- Occupancy
- 38%
$15k
$120k
$220k
$335k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$90,299
Profit
Revenue
$173,749
Operating Expenses
$54,511
Operating Income
$119,238
Mortgage & Taxes
$28,939
Profit (Cash Flow)
$90,299
$112,270
Cash Investment
Down Payment
$85,800
Renos & Furnishing
$13,600
Closing Costs
$12,870
Total
$112,270
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
80.43%
Cap Rate
27.79%
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
$20,361
Deductible property tax
$4,247
Estimated gross deduction
$124,168
Your income tax rate
Estimated tax savings
$37,250
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...