7546 Sunville Ave Kissimmee, Florida
4 bed • 4.5 bath • 12 guests
Purchase Price
Est. $1,754/mo
$48,084
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $243
- Occupancy
- 54%
$10k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,528
Profit
Revenue
$48,084
Operating Expenses
$24,980
Operating Income
$23,104
Mortgage & Taxes
$26,632
Profit (Cash Flow)
-$3,528
$105,236
Cash Investment
Down Payment
$78,960
Renos & Furnishing
$14,432
Closing Costs
$11,844
Total
$105,236
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.35%
Cap Rate
5.85%
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
$18,738
Deductible property tax
$3,909
Estimated gross deduction
$114,844
Your income tax rate
Estimated tax savings
$34,453
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...