9215 SW 190th Avenue Rd Dunnellon, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $848/mo
$41,702
Annual Revenue
Manual override
- Avg Daily Rate
- $252
- Occupancy
- 45%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,344
Profit
Revenue
$41,702
Operating Expenses
$23,480
Operating Income
$18,222
Mortgage & Taxes
$12,878
Profit (Cash Flow)
$5,344
$49,109
Cash Investment
Down Payment
$38,182
Renos & Furnishing
$5,200
Closing Costs
$5,727
Total
$49,109
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.88%
Cap Rate
9.54%
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
$9,061
Deductible property tax
$1,890
Estimated gross deduction
$55,000
Your income tax rate
Estimated tax savings
$16,500
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.