Calle 10 E #101 Rio Grande, PR
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,044/mo
$61,621
Annual Revenue
Median of 25 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $385
- Occupancy
- 44%
$10k
$80k
$145k
$220k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,430
Profit
Revenue
$61,621
Operating Expenses
$28,161
Operating Income
$33,460
Mortgage & Taxes
$31,030
Profit (Cash Flow)
$2,430
$120,688
Cash Investment
Down Payment
$92,000
Renos & Furnishing
$14,888
Closing Costs
$13,800
Total
$120,688
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.01%
Cap Rate
7.27%
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
$21,832
Deductible property tax
$4,554
Estimated gross deduction
$133,232
Your income tax rate
Estimated tax savings
$39,970
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...