13817 Perdido Key Dr E601 Pensacola, Florida
3 bed • 2 bath • 1 guests
Purchase Price
Est. $2,754/mo
$94,753
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $528
- Occupancy
- 49%
$10k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$833
Profit
Revenue
$94,753
Operating Expenses
$53,762
Operating Income
$40,991
Mortgage & Taxes
$41,823
Profit (Cash Flow)
-$833
$151,100
Cash Investment
Down Payment
$124,000
Renos & Furnishing
$8,500
Closing Costs
$18,600
Total
$151,100
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.55%
Cap Rate
6.61%
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
$29,426
Deductible property tax
$6,138
Estimated gross deduction
$176,104
Your income tax rate
Estimated tax savings
$52,831
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.