19 Leslie St Apalachicola, Florida
5 bed • 4 bath • 15 guests
Purchase Price
Est. $3,976/mo
$136,405
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $984
- Occupancy
- 38%
$0k
$110k
$225k
$345k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,296
Profit
Revenue
$136,405
Operating Expenses
$45,735
Operating Income
$90,670
Mortgage & Taxes
$60,374
Profit (Cash Flow)
$30,296
$205,850
Cash Investment
Down Payment
$179,000
Renos & Furnishing
$0
Closing Costs
$26,850
Total
$205,850
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.71%
Cap Rate
10.13%
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
$42,478
Deductible property tax
$8,861
Estimated gross deduction
$250,533
Your income tax rate
Estimated tax savings
$75,160
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...