112 Seascape Dr Miramar Beach, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,443/mo
$58,074
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $347
- Occupancy
- 46%
$10k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,302
Profit
Revenue
$58,074
Operating Expenses
$27,327
Operating Income
$30,747
Mortgage & Taxes
$5,445
Profit (Cash Flow)
$25,302
$23,000
Cash Investment
Down Payment
$0
Renos & Furnishing
$6,500
Closing Costs
$16,500
Total
$23,000
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
110%
Cap Rate
5.59%
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
$NaN
Deductible property tax
$5,445
Estimated gross deduction
$NaN
Your income tax rate
Estimated tax savings
$NaN
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.