10115 Day Lily Ct Bradenton, Florida
5 bed • 4 bath • 15 guests
Purchase Price
Est. $4,371/mo
$950,200
Zestimate
$117,868
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $655
- Occupancy
- 49%
$20k
$155k
$285k
$430k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,111
Profit
Revenue
$117,868
Operating Expenses
$41,379
Operating Income
$76,489
Mortgage & Taxes
$66,378
Profit (Cash Flow)
$10,111
$258,712
Cash Investment
Down Payment
$196,800
Renos & Furnishing
$32,392
Closing Costs
$29,520
Total
$258,712
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.9%
Cap Rate
7.77%
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
$46,702
Deductible property tax
$9,742
Estimated gross deduction
$285,164
Your income tax rate
Estimated tax savings
$85,549
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...