4613 Bayshore Blvd Tampa, Florida
5 bed • 8 bath • 15 guests
Purchase Price
Est. $39,760/mo
$130,381
Annual Revenue
Median of 25 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $652
- Occupancy
- 55%
$15k
$270k
$520k
$795k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$517,677
Profit
Revenue
$130,381
Operating Expenses
$44,320
Operating Income
$86,061
Mortgage & Taxes
$603,739
Profit (Cash Flow)
-$517,677
$2,115,788
Cash Investment
Down Payment
$1,790,000
Renos & Furnishing
$57,288
Closing Costs
$268,500
Total
$2,115,788
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-24.46%
Cap Rate
0.96%
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
$424,776
Deductible property tax
$88,605
Estimated gross deduction
$2,522,516
Your income tax rate
Estimated tax savings
$756,755
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...