4100 Oak Tree Dr Davenport, Florida
5 bed • 5 bath • 15 guests
Purchase Price
Est. $2,286/mo
$53,731
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $325
- Occupancy
- 45%
$10k
$900k
$2k
$3k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,289
Profit
Revenue
$53,731
Operating Expenses
$26,307
Operating Income
$27,424
Mortgage & Taxes
$34,713
Profit (Cash Flow)
-$7,289
$141,502
Cash Investment
Down Payment
$102,920
Renos & Furnishing
$23,144
Closing Costs
$15,438
Total
$141,502
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.15%
Cap Rate
5.32%
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
$24,423
Deductible property tax
$5,095
Estimated gross deduction
$150,993
Your income tax rate
Estimated tax savings
$45,298
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.