8017 Surf St Kissimmee, Florida
7 bed • 8.5 bath • 21 guests
Purchase Price
Est. $5,365/mo
$1,207,700
Zestimate
$81,362
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $496
- Occupancy
- 45%
$10k
$60k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$32,906
Profit
Revenue
$81,362
Operating Expenses
$32,800
Operating Income
$48,562
Mortgage & Taxes
$81,468
Profit (Cash Flow)
-$32,906
$312,323
Cash Investment
Down Payment
$241,540
Renos & Furnishing
$34,552
Closing Costs
$36,231
Total
$312,323
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.53%
Cap Rate
4.02%
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
$57,319
Deductible property tax
$11,956
Estimated gross deduction
$348,431
Your income tax rate
Estimated tax savings
$104,529
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...