2265 Kent Dr N Largo, Florida
4 bed • 3 bath • 12 guests
Purchase Price
Est. $5,442/mo
$1,241,000
Zestimate
$155,510
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $911
- Occupancy
- 47%
$15k
$130k
$245k
$365k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,651
Profit
Revenue
$155,510
Operating Expenses
$50,225
Operating Income
$105,285
Mortgage & Taxes
$82,635
Profit (Cash Flow)
$22,651
$306,502
Cash Investment
Down Payment
$245,000
Renos & Furnishing
$24,752
Closing Costs
$36,750
Total
$306,502
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.39%
Cap Rate
8.59%
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
$58,140
Deductible property tax
$12,127
Estimated gross deduction
$350,334
Your income tax rate
Estimated tax savings
$105,100
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...