103 San Carlos Ave Gulf Breeze, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,266/mo
$80,832
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $442
- Occupancy
- 50%
$15k
$55k
$95k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,753
Profit
Revenue
$80,832
Operating Expenses
$32,676
Operating Income
$48,156
Mortgage & Taxes
$34,403
Profit (Cash Flow)
$13,753
$133,532
Cash Investment
Down Payment
$102,000
Renos & Furnishing
$16,232
Closing Costs
$15,300
Total
$133,532
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.29%
Cap Rate
9.44%
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
$24,205
Deductible property tax
$5,049
Estimated gross deduction
$147,631
Your income tax rate
Estimated tax savings
$44,289
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...