30 Fernham Ln Palm Coast, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,221/mo
$54,914
Annual Revenue
Median of 25 comps selected by Armando, creator of this analysis.
- Avg Daily Rate
- $322
- Occupancy
- 47%
$10k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,396
Profit
Revenue
$54,914
Operating Expenses
$26,585
Operating Income
$28,329
Mortgage & Taxes
$33,725
Profit (Cash Flow)
-$5,396
$125,789
Cash Investment
Down Payment
$99,990
Renos & Furnishing
$10,800
Closing Costs
$14,999
Total
$125,789
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.28%
Cap Rate
5.66%
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
$23,728
Deductible property tax
$4,950
Estimated gross deduction
$143,189
Your income tax rate
Estimated tax savings
$42,957
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...