115 San Robar Dr Daytona Beach, Florida
6 bed • 3 bath • 15 guests
Purchase Price
$481,800
Zestimate
$145,452
Annual Revenue
Median of 0 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $877
- Occupancy
- 45%
$20k
$140k
$265k
$400k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$64,942
Profit
Revenue
$145,452
Operating Expenses
$46,781
Operating Income
$98,671
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$64,942
$168,980
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$53,980
Closing Costs
$15,000
Total
$168,980
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
38.43%
Cap Rate
19.73%
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
$23,731
Deductible property tax
$4,950
Estimated gross deduction
$156,157
Your income tax rate
Estimated tax savings
$46,847
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...