356 Fairway Blvd Panama City Beach, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,149/mo
$483,800
Zestimate
$80,049
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $528
- Occupancy
- 42%
$15k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,922
Profit
Revenue
$80,049
Operating Expenses
$32,492
Operating Income
$47,557
Mortgage & Taxes
$32,636
Profit (Cash Flow)
$14,922
$131,098
Cash Investment
Down Payment
$96,760
Renos & Furnishing
$19,824
Closing Costs
$14,514
Total
$131,098
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.38%
Cap Rate
9.82%
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
$22,962
Deductible property tax
$4,790
Estimated gross deduction
$141,375
Your income tax rate
Estimated tax savings
$42,412
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...