4905 W Spring Lake Dr Tampa, Florida
5 bed • 5.5 bath • 15 guests
Purchase Price
Est. $23,323/mo
$135,567
Annual Revenue
Median of 25 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $677
- Occupancy
- 55%
$10k
$100k
$190k
$285k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$264,120
Profit
Revenue
$135,567
Operating Expenses
$45,538
Operating Income
$90,029
Mortgage & Taxes
$354,148
Profit (Cash Flow)
-$264,120
$1,252,036
Cash Investment
Down Payment
$1,050,000
Renos & Furnishing
$44,536
Closing Costs
$157,500
Total
$1,252,036
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.09%
Cap Rate
1.71%
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
$249,170
Deductible property tax
$51,975
Estimated gross deduction
$1,482,968
Your income tax rate
Estimated tax savings
$444,890
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...