353 Caribbean Dr Davenport, Florida
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,355/mo
$22,078
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $164
- Occupancy
- 37%
$5k
$410k
$820k
$1k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,365
Profit
Revenue
$22,078
Operating Expenses
$18,868
Operating Income
$3,210
Mortgage & Taxes
$20,574
Profit (Cash Flow)
-$17,365
$82,310
Cash Investment
Down Payment
$61,000
Renos & Furnishing
$12,160
Closing Costs
$9,150
Total
$82,310
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.09%
Cap Rate
1.05%
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
$14,476
Deductible property tax
$3,019
Estimated gross deduction
$89,025
Your income tax rate
Estimated tax savings
$26,708
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.