11784 85th Ave Seminole, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,888/mo
$111,971
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $582
- Occupancy
- 53%
$15k
$70k
$125k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,131
Profit
Revenue
$111,971
Operating Expenses
$39,993
Operating Income
$71,978
Mortgage & Taxes
$43,847
Profit (Cash Flow)
$28,131
$165,532
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$16,032
Closing Costs
$19,500
Total
$165,532
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.99%
Cap Rate
11.07%
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
$30,850
Deductible property tax
$6,435
Estimated gross deduction
$186,761
Your income tax rate
Estimated tax savings
$56,028
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...