9055 Pimlico Dr Southaven, Mississippi
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,011/mo
$223,900
Zestimate
$52,341
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $222
- Occupancy
- 65%
$5k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,014
Profit
Revenue
$52,341
Operating Expenses
$25,980
Operating Income
$26,361
Mortgage & Taxes
$15,346
Profit (Cash Flow)
$11,014
$63,981
Cash Investment
Down Payment
$45,500
Renos & Furnishing
$11,656
Closing Costs
$6,825
Total
$63,981
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.21%
Cap Rate
11.58%
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
$10,797
Deductible property tax
$2,252
Estimated gross deduction
$67,180
Your income tax rate
Estimated tax savings
$20,154
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...