1267 Church Ave Chipley, Florida
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $777/mo
$27,880
Annual Revenue
Median of 5 selected comps
- Avg Daily Rate
- $160
- Occupancy
- 48%
$5k
$15k
$30k
$45k
Sign up to see the data on 10 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,157
Profit
Revenue
$27,880
Operating Expenses
$20,232
Operating Income
$7,648
Mortgage & Taxes
$11,805
Profit (Cash Flow)
-$4,157
$48,625
Cash Investment
Down Payment
$35,000
Renos & Furnishing
$8,375
Closing Costs
$5,250
Total
$48,625
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.54%
Cap Rate
4.37%
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
$8,306
Deductible property tax
$1,732
Estimated gross deduction
$51,499
Your income tax rate
Estimated tax savings
$15,450
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.