8027 Acadia Estates Ct Kissimmee, Florida
5 bed • 4.5 bath • 15 guests
Purchase Price
Est. $1,951/mo
$439,200
Zestimate
$91,190
Annual Revenue
Median of 25 comps selected by Kristie Noelle, creator of this analysis.
- Avg Daily Rate
- $551
- Occupancy
- 45%
$10k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$26,453
Profit
Revenue
$91,190
Operating Expenses
$35,110
Operating Income
$56,080
Mortgage & Taxes
$29,627
Profit (Cash Flow)
$26,453
$122,688
Cash Investment
Down Payment
$87,840
Renos & Furnishing
$21,672
Closing Costs
$13,176
Total
$122,688
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
21.56%
Cap Rate
12.76%
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
$20,845
Deductible property tax
$4,348
Estimated gross deduction
$129,445
Your income tax rate
Estimated tax savings
$38,833
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...