14631 Derna Ter Bradenton, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $3,438/mo
$743,900
Zestimate
$5,002
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $115
- Occupancy
- 12%
$0k
$10k
$15k
$25k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
-$62,065
Profit
Revenue
$5,002
Operating Expenses
$14,855
Operating Income
-$9,853
Mortgage & Taxes
$52,212
Profit (Cash Flow)
-$62,065
$191,532
Cash Investment
Down Payment
$154,800
Renos & Furnishing
$13,512
Closing Costs
$23,220
Total
$191,532
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-32.4%
Cap Rate
-1.27%
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
$36,735
Deductible property tax
$7,663
Estimated gross deduction
$220,716
Your income tax rate
Estimated tax savings
$66,215
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...