Coco Beach S 110 GAVIOTA #110 Rio Grande, PR
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,710/mo
$173,749
Annual Revenue
Median of 25 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $1,252
- Occupancy
- 38%
$15k
$120k
$220k
$335k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$93,267
Profit
Revenue
$173,749
Operating Expenses
$54,511
Operating Income
$119,238
Mortgage & Taxes
$25,971
Profit (Cash Flow)
$93,267
$102,550
Cash Investment
Down Payment
$77,000
Renos & Furnishing
$14,000
Closing Costs
$11,550
Total
$102,550
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
90.94%
Cap Rate
30.97%
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
$18,272
Deductible property tax
$3,811
Estimated gross deduction
$111,971
Your income tax rate
Estimated tax savings
$33,591
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...