4903 21st Ave W Bradenton, Florida
4 bed • 3 bath • 12 guests
Purchase Price
$98,052
Annual Revenue
Median of 25 comps selected by Adriana, creator of this analysis.
- Avg Daily Rate
- $530
- Occupancy
- 51%
$10k
$90k
$170k
$255k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,186
Profit
Revenue
$98,052
Operating Expenses
$36,722
Operating Income
$61,330
Mortgage & Taxes
$72,516
Profit (Cash Flow)
-$11,186
$265,250
Cash Investment
Down Payment
$215,000
Renos & Furnishing
$18,000
Closing Costs
$32,250
Total
$265,250
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.21%
Cap Rate
5.7%
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
$51,021
Deductible property tax
$10,642
Estimated gross deduction
$306,320
Your income tax rate
Estimated tax savings
$91,896
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...