27065 Dolphin Rd Ramrod Key, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $3,221/mo
$54,089
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $537
- Occupancy
- 28%
$0k
$45k
$90k
$140k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,208
Profit
Revenue
$54,089
Operating Expenses
$26,391
Operating Income
$27,698
Mortgage & Taxes
$48,906
Profit (Cash Flow)
-$21,208
$180,070
Cash Investment
Down Payment
$145,000
Renos & Furnishing
$13,320
Closing Costs
$21,750
Total
$180,070
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.77%
Cap Rate
3.82%
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
$34,409
Deductible property tax
$7,177
Estimated gross deduction
$206,942
Your income tax rate
Estimated tax savings
$62,083
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...