1230 Charter Oaks Cir Daytona Beach, Florida
2 bed • 2 bath • 6 guests
Purchase Price
$198,900
Zestimate
$30,539
Annual Revenue
Median of 16 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $198
- Occupancy
- 42%
$5k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,847
Profit
Revenue
$30,539
Operating Expenses
$23,557
Operating Income
$6,982
Mortgage & Taxes
$13,829
Profit (Cash Flow)
-$6,847
$57,070
Cash Investment
Down Payment
$41,000
Renos & Furnishing
$9,920
Closing Costs
$6,150
Total
$57,070
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.99%
Cap Rate
3.4%
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
$9,730
Deductible property tax
$2,029
Estimated gross deduction
$60,361
Your income tax rate
Estimated tax savings
$18,108
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...