13193 84th Terrace N Seminole, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $3,331/mo
$115,867
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $592
- Occupancy
- 54%
$10k
$70k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,372
Profit
Revenue
$115,867
Operating Expenses
$40,909
Operating Income
$74,958
Mortgage & Taxes
$50,586
Profit (Cash Flow)
$24,372
$188,061
Cash Investment
Down Payment
$149,980
Renos & Furnishing
$15,584
Closing Costs
$22,497
Total
$188,061
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.95%
Cap Rate
9.99%
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
$35,591
Deductible property tax
$7,424
Estimated gross deduction
$214,591
Your income tax rate
Estimated tax savings
$64,377
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...