622 Thomas Jefferson Way Orlando, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,732/mo
$389,900
Zestimate
$51,098
Annual Revenue
Median of 25 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $247
- Occupancy
- 57%
$10k
$40k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$891
Profit
Revenue
$51,098
Operating Expenses
$25,688
Operating Income
$25,410
Mortgage & Taxes
$26,301
Profit (Cash Flow)
-$891
$105,197
Cash Investment
Down Payment
$77,980
Renos & Furnishing
$15,520
Closing Costs
$11,697
Total
$105,197
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.84%
Cap Rate
6.51%
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
$18,505
Deductible property tax
$3,860
Estimated gross deduction
$113,799
Your income tax rate
Estimated tax savings
$34,140
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...