Villas del Mar GAVIOTA #132 Rio Grande, PR
5 bed • 3 bath • 15 guests
Purchase Price
Est. $1,995/mo
$205,120
Annual Revenue
Median of 25 comps selected by Derry, creator of this analysis.
- Avg Daily Rate
- $1,196
- Occupancy
- 47%
$25k
$255k
$485k
$730k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$112,949
Profit
Revenue
$205,120
Operating Expenses
$61,883
Operating Income
$143,237
Mortgage & Taxes
$30,288
Profit (Cash Flow)
$112,949
$123,062
Cash Investment
Down Payment
$89,800
Renos & Furnishing
$19,792
Closing Costs
$13,470
Total
$123,062
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
91.78%
Cap Rate
31.9%
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
$21,310
Deductible property tax
$4,445
Estimated gross deduction
$131,624
Your income tax rate
Estimated tax savings
$39,487
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...