2005 Brian Ave South Daytona, Florida
2 bed • 2 bath • 8 guests
Purchase Price
$261,000
Zestimate
$32,953
Annual Revenue
Median of 25 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $239
- Occupancy
- 38%
$0k
$35k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,077
Profit
Revenue
$32,953
Operating Expenses
$21,424
Operating Income
$11,529
Mortgage & Taxes
$17,606
Profit (Cash Flow)
-$6,077
$69,310
Cash Investment
Down Payment
$52,200
Renos & Furnishing
$9,280
Closing Costs
$7,830
Total
$69,310
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.76%
Cap Rate
4.41%
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
$12,387
Deductible property tax
$2,584
Estimated gross deduction
$75,844
Your income tax rate
Estimated tax savings
$22,753
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...