DEAL ANALYZER Financial Model
📊 Deals Dashboard
🏡 PROPERTY DETAILS
sq ft
Step 1
Property Acquisition
$
$
%
yrs
%
%
Step 2
Income Assumptions
$
%
$
nights
Step 3
Variable Costs
$
$
%
%
Step 4
Monthly Operating Expenses
$
$
$
$
$
$
$
$
$
$
Step 5
One-Time Setup Costs
$
$
$
$
Step 6
Tax & Appreciation
%
%
ANALYSIS RESULTS
Gross Revenue (Annual)
$0
Gross Rev (Avg Monthly)
$0
Cash-on-Cash Return
0.00%
Net Profit: $0 / yr ($0 / mo)
Cap Rate
0.00%
Profit Margin
0.00%
Payback Period
0.0 yrs
Break-Even Analysis
Break-Even Daily Rate: $0
Break-Even Occupancy: 0.00%
Investment Summary
Total Initial Cash Outlay: $0
Monthly Mortgage (P&I): $0
AIRDNA CUSTOM COMP SET
Open Comp Set ↗

Comparable STR listings matched by bedroom and bathroom count:

Financial Breakdown
Item Monthly Annual
Gross Revenue $0 $0
Variable Costs ($0) ($0)
Operating Expenses ($0) ($0)
Mortgage Payment ($0) ($0)
Net Cash Flow $0 $0
Estimated Tax Benefits (Cost Segregation & IRC §469)
Details ℹī¸
Bonus Depreciation Value: $0
Year 1 Tax Savings: $0
⚡ Cost Segregation Asset Breakdown (IRC §168k & §469 Loophole):
  • Depreciable Building Basis: $0 (Purchase Price minus 20% Nondepreciable Land).
  • 5-Year Personal Property: $0 (Furnishings, decor, appliances, electronics, game room equipment).
  • 15-Year Site Improvements: $0 (Private pool, spa, water slide, fencing, deck, pavers, landscaping).
  • IRC §469 STR Tax Loophole: Short-term rentals with average stays ≤ 7 days avoid passive loss limits, allowing the entire $0 bonus depreciation loss to offset active W-2 / business income!
đŸŽ¯ 4-Pillar STR Strategy Summary
Evaluating property rules and zoning...