4908 64th Dr W Bradenton, Florida
4 bed • 4.5 bath • 12 guests
Purchase Price
Est. $13,323/mo
$2,789,900
Zestimate
$92,693
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $505
- Occupancy
- 50%
$15k
$110k
$205k
$305k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$145,073
Profit
Revenue
$92,693
Operating Expenses
$35,463
Operating Income
$57,230
Mortgage & Taxes
$202,303
Profit (Cash Flow)
-$145,073
$748,794
Cash Investment
Down Payment
$599,800
Renos & Furnishing
$59,024
Closing Costs
$89,970
Total
$748,794
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-19.37%
Cap Rate
1.9%
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
$142,336
Deductible property tax
$29,690
Estimated gross deduction
$857,203
Your income tax rate
Estimated tax savings
$257,161
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...