SW 286th St Homestead, Florida
4 bed • 3.5 bath • 16 guests
Purchase Price
Est. $3,527/mo
$64,856
Annual Revenue
Median of 17 comps selected by Carlos, creator of this analysis.
- Avg Daily Rate
- $404
- Occupancy
- 44%
$5k
$50k
$90k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$24,725
Profit
Revenue
$64,856
Operating Expenses
$28,921
Operating Income
$35,935
Mortgage & Taxes
$60,660
Profit (Cash Flow)
-$24,725
$10,875
Cash Investment
Renos & Furnishing
$10,875
Total
$10,875
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.67%
Cap Rate
4.52%
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
$44,184
Deductible property tax
$7,861
Estimated gross deduction
$232,023
Your income tax rate
Estimated tax savings
$69,607
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.