1044 Harbor Pines Dr Merritt Island, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,155/mo
$504,800
Zestimate
$122,023
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $663
- Occupancy
- 50%
$25k
$70k
$120k
$175k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
$46,951
Profit
Revenue
$122,023
Operating Expenses
$42,355
Operating Income
$79,668
Mortgage & Taxes
$32,717
Profit (Cash Flow)
$46,951
$126,894
Cash Investment
Down Payment
$97,000
Renos & Furnishing
$15,344
Closing Costs
$14,550
Total
$126,894
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
37%
Cap Rate
16.42%
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
$23,019
Deductible property tax
$4,802
Estimated gross deduction
$140,367
Your income tax rate
Estimated tax savings
$42,110
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...