9 S Payne St Miramar Beach, Florida
5 bed • 4 bath • 15 guests
Purchase Price
Est. $5,883/mo
$205,641
Annual Revenue
Manual override
- Avg Daily Rate
- $939
- Occupancy
- 60%
$20k
$105k
$195k
$285k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$54,297
Profit
Revenue
$205,641
Operating Expenses
$62,006
Operating Income
$143,635
Mortgage & Taxes
$89,339
Profit (Cash Flow)
$54,297
$324,336
Cash Investment
Down Payment
$264,877
Renos & Furnishing
$19,728
Closing Costs
$39,731
Total
$324,336
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.74%
Cap Rate
10.84%
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
$62,857
Deductible property tax
$13,111
Estimated gross deduction
$376,646
Your income tax rate
Estimated tax savings
$112,994
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...