2031 Lelani Cir Davenport, Florida
10 bed • 8 bath • 30 guests
Purchase Price
Est. $3,386/mo
$762,100
Zestimate
$102,900
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $650
- Occupancy
- 43%
$15k
$205k
$400k
$605k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,630
Profit
Revenue
$102,900
Operating Expenses
$37,862
Operating Income
$65,039
Mortgage & Taxes
$51,409
Profit (Cash Flow)
$13,630
$210,475
Cash Investment
Down Payment
$152,420
Renos & Furnishing
$35,192
Closing Costs
$22,863
Total
$210,475
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.47%
Cap Rate
8.53%
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
$36,170
Deductible property tax
$7,545
Estimated gross deduction
$223,889
Your income tax rate
Estimated tax savings
$67,167
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...