391 12th Ave Indian Rocks Beach, Florida
6 bed • 6.5 bath • 18 guests
Purchase Price
Est. $26,632/mo
$276,712
Annual Revenue
Median of 17 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $1,469
- Occupancy
- 52%
$20k
$140k
$260k
$390k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
$138,654
Profit
Revenue
$276,712
Operating Expenses
$78,707
Operating Income
$198,005
Mortgage & Taxes
$59,350
Profit (Cash Flow)
$138,654
$6,224,794
Cash Investment
Down Payment
$5,995,000
Renos & Furnishing
$49,944
Closing Costs
$179,850
Total
$6,224,794
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.22%
Cap Rate
3.3%
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
$0
Deductible property tax
$59,350
Estimated gross deduction
$1,408,605
Your income tax rate
Estimated tax savings
$422,582
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...