151 Reef Rd South Daytona, Florida
3 bed • 3 bath • 9 guests
Purchase Price
$730,800
Zestimate
$46,027
Annual Revenue
Median of 4 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $449
- Occupancy
- 28%
$5k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$29,736
Profit
Revenue
$46,027
Operating Expenses
$24,496
Operating Income
$21,531
Mortgage & Taxes
$51,267
Profit (Cash Flow)
-$29,736
$196,592
Cash Investment
Down Payment
$152,000
Renos & Furnishing
$21,792
Closing Costs
$22,800
Total
$196,592
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.12%
Cap Rate
2.83%
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
$36,070
Deductible property tax
$7,524
Estimated gross deduction
$219,280
Your income tax rate
Estimated tax savings
$65,784
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...