116 Windrift Dr Destin, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,729/mo
$614,300
Zestimate
$146,325
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $790
- Occupancy
- 51%
$15k
$90k
$165k
$245k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$92,177
Profit
Revenue
$146,325
Operating Expenses
$48,066
Operating Income
$98,259
Mortgage & Taxes
$6,082
Profit (Cash Flow)
$92,177
$13,056
Cash Investment
Renos & Furnishing
$13,056
Total
$13,056
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.27%
Cap Rate
15.99%
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
$0
Deductible property tax
$6,082
Estimated gross deduction
$146,719
Your income tax rate
Estimated tax savings
$44,016
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...