2270 Barbara Dr Clearwater, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $3,008/mo
$677,200
Zestimate
$102,441
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $557
- Occupancy
- 50%
$15k
$60k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,006
Profit
Revenue
$102,441
Operating Expenses
$37,754
Operating Income
$64,687
Mortgage & Taxes
$45,682
Profit (Cash Flow)
$19,006
$174,988
Cash Investment
Down Payment
$135,440
Renos & Furnishing
$19,232
Closing Costs
$20,316
Total
$174,988
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.86%
Cap Rate
9.55%
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
$32,141
Deductible property tax
$6,704
Estimated gross deduction
$195,335
Your income tax rate
Estimated tax savings
$58,600
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...