175 116th Ave Treasure Island, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,412/mo
$53,471
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $314
- Occupancy
- 47%
$5k
$45k
$80k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,782
Profit
Revenue
$53,471
Operating Expenses
$26,246
Operating Income
$27,225
Mortgage & Taxes
$21,444
Profit (Cash Flow)
$5,782
$80,834
Cash Investment
Down Payment
$63,577
Renos & Furnishing
$7,720
Closing Costs
$9,537
Total
$80,834
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.15%
Cap Rate
8.56%
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
$15,087
Deductible property tax
$3,147
Estimated gross deduction
$91,301
Your income tax rate
Estimated tax savings
$27,390
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.