4271 Newport Dr Hernando Beach, Florida
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,444/mo
$49,513
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $303
- Occupancy
- 45%
$15k
$60k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,274
Profit
Revenue
$49,513
Operating Expenses
$25,316
Operating Income
$24,197
Mortgage & Taxes
$21,923
Profit (Cash Flow)
$2,274
$85,798
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$11,048
Closing Costs
$9,750
Total
$85,798
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.65%
Cap Rate
7.44%
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
$15,425
Deductible property tax
$3,217
Estimated gross deduction
$94,290
Your income tax rate
Estimated tax savings
$28,287
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...