1200 Edington Pl Marco Island, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,147/mo
$39,745
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $332
- Occupancy
- 33%
$5k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,876
Profit
Revenue
$39,745
Operating Expenses
$23,020
Operating Income
$16,725
Mortgage & Taxes
$32,601
Profit (Cash Flow)
-$15,876
$119,154
Cash Investment
Down Payment
$96,656
Renos & Furnishing
$8,000
Closing Costs
$14,498
Total
$119,154
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.32%
Cap Rate
3.46%
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
$22,937
Deductible property tax
$4,784
Estimated gross deduction
$137,682
Your income tax rate
Estimated tax savings
$41,305
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.