442 S Atlantic Ave Cocoa Beach, Florida
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,999/mo
$64,933
Annual Revenue
Median of 1 selected comp
- Avg Daily Rate
- $386
- Occupancy
- 46%
$5k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,467
Profit
Revenue
$64,933
Operating Expenses
$24,259
Operating Income
$40,674
Mortgage & Taxes
$42,141
Profit (Cash Flow)
-$1,467
$70,004
Cash Investment
Down Payment
$45,000
Renos & Furnishing
$11,504
Closing Costs
$13,500
Total
$70,004
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.09%
Cap Rate
9.03%
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
$32,153
Deductible property tax
$4,455
Estimated gross deduction
$140,213
Your income tax rate
Estimated tax savings
$42,064
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.