1292 Apricot Ave Marco Island, Florida
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $3,041/mo
$56,302
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $401
- Occupancy
- 38%
$0k
$35k
$70k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$16,783
Profit
Revenue
$56,302
Operating Expenses
$26,911
Operating Income
$29,391
Mortgage & Taxes
$46,174
Profit (Cash Flow)
-$16,783
$165,315
Cash Investment
Down Payment
$136,900
Renos & Furnishing
$7,880
Closing Costs
$20,535
Total
$165,315
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.15%
Cap Rate
4.29%
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
$32,487
Deductible property tax
$6,777
Estimated gross deduction
$193,973
Your income tax rate
Estimated tax savings
$58,192
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...