4403 Bright Dr Tallahassee, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,032/mo
$232,400
Zestimate
$35,614
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $230
- Occupancy
- 42%
$5k
$25k
$45k
$70k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,153
Profit
Revenue
$35,614
Operating Expenses
$22,049
Operating Income
$13,565
Mortgage & Taxes
$20,718
Profit (Cash Flow)
-$7,153
$10,656
Cash Investment
Renos & Furnishing
$10,656
Total
$10,656
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.5%
Cap Rate
5.83%
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
$16,605
Deductible property tax
$2,301
Estimated gross deduction
$73,827
Your income tax rate
Estimated tax savings
$22,148
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...