1046 Pine Tree Dr Satellite Beach, Florida
5 bed • 3 bath • 10 guests
Purchase Price
$607,800
Zestimate
$99,398
Annual Revenue
Manual override
- Avg Daily Rate
- $485
- Occupancy
- 56%
$40k
$70k
$100k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,933
Profit
Revenue
$99,398
Operating Expenses
$37,039
Operating Income
$62,359
Mortgage & Taxes
$36,427
Profit (Cash Flow)
$25,933
$140,752
Cash Investment
Down Payment
$108,000
Renos & Furnishing
$16,552
Closing Costs
$16,200
Total
$140,752
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.42%
Cap Rate
11.54%
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
$25,629
Deductible property tax
$5,346
Estimated gross deduction
$156,125
Your income tax rate
Estimated tax savings
$46,838
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...