280 126th Ave Treasure Island, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,383/mo
$311,400
Zestimate
$48,304
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $286
- Occupancy
- 46%
$5k
$45k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,266
Profit
Revenue
$48,304
Operating Expenses
$25,031
Operating Income
$23,273
Mortgage & Taxes
$21,006
Profit (Cash Flow)
$2,266
$81,582
Cash Investment
Down Payment
$62,280
Renos & Furnishing
$9,960
Closing Costs
$9,342
Total
$81,582
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.77%
Cap Rate
7.47%
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
$14,779
Deductible property tax
$3,083
Estimated gross deduction
$90,157
Your income tax rate
Estimated tax savings
$27,047
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...