812 Desert Mountain Ct Kissimmee, Florida
10 bed • 12 bath • 30 guests
Purchase Price
Est. $23,323/mo
$3,409,900
Zestimate
$399,624
Annual Revenue
Median of 25 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $2,157
- Occupancy
- 51%
$50k
$325k
$605k
$905k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$240,057
Profit
Revenue
$399,624
Operating Expenses
$107,592
Operating Income
$292,032
Mortgage & Taxes
$51,975
Profit (Cash Flow)
$240,057
$5,483,932
Cash Investment
Down Payment
$5,250,000
Renos & Furnishing
$76,432
Closing Costs
$157,500
Total
$5,483,932
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.37%
Cap Rate
5.56%
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
$0
Deductible property tax
$51,975
Estimated gross deduction
$1,243,366
Your income tax rate
Estimated tax savings
$373,010
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...