22 Sextant Lane Santa Rosa Beach, Florida
4 bed • 5 bath • 12 guests
Purchase Price
Est. $10,399/mo
$2,340,900
Zestimate
$131,595
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $817
- Occupancy
- 44%
$20k
$75k
$135k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$70,920
Profit
Revenue
$131,595
Operating Expenses
$44,605
Operating Income
$86,990
Mortgage & Taxes
$157,910
Profit (Cash Flow)
-$70,920
$559,951
Cash Investment
Down Payment
$468,180
Renos & Furnishing
$21,544
Closing Costs
$70,227
Total
$559,951
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.66%
Cap Rate
3.71%
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
$111,102
Deductible property tax
$23,175
Estimated gross deduction
$661,740
Your income tax rate
Estimated tax savings
$198,522
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...