1660 Oak Blossom Dr Davenport, Florida
13 bed • 10 bath • 39 guests
Purchase Price
Est. $5,821/mo
$1,310,400
Zestimate
$158,355
Annual Revenue
Median of 25 comps selected by Jared, creator of this analysis.
- Avg Daily Rate
- $1,151
- Occupancy
- 38%
$20k
$175k
$335k
$505k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,066
Profit
Revenue
$158,355
Operating Expenses
$50,893
Operating Income
$107,462
Mortgage & Taxes
$88,395
Profit (Cash Flow)
$19,066
$353,728
Cash Investment
Down Payment
$262,080
Renos & Furnishing
$52,336
Closing Costs
$39,312
Total
$353,728
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.39%
Cap Rate
8.2%
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
$62,193
Deductible property tax
$12,973
Estimated gross deduction
$382,515
Your income tax rate
Estimated tax savings
$114,754
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...