308 Columbus St Panama City Beach, Florida
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,485/mo
$559,300
Zestimate
$109,906
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $705
- Occupancy
- 43%
$10k
$65k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$50,804
Profit
Revenue
$109,906
Operating Expenses
$21,373
Operating Income
$88,533
Mortgage & Taxes
$37,729
Profit (Cash Flow)
$50,804
$145,455
Cash Investment
Down Payment
$111,860
Renos & Furnishing
$16,816
Closing Costs
$16,779
Total
$145,455
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
34.92%
Cap Rate
15.82%
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
$26,545
Deductible property tax
$5,537
Estimated gross deduction
$161,607
Your income tax rate
Estimated tax savings
$48,482
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...