507 Palma Sola Blvd Bradenton, Florida
5 bed • 3 bath • 15 guests
Purchase Price
$162,776
Annual Revenue
Median of 25 comps selected by Adriana, creator of this analysis.
- Avg Daily Rate
- $801
- Occupancy
- 56%
$20k
$125k
$230k
$340k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$63,691
Profit
Revenue
$162,776
Operating Expenses
$51,932
Operating Income
$110,844
Mortgage & Taxes
$47,152
Profit (Cash Flow)
$63,691
$182,354
Cash Investment
Down Payment
$139,800
Renos & Furnishing
$21,584
Closing Costs
$20,970
Total
$182,354
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
34.92%
Cap Rate
15.85%
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
$33,175
Deductible property tax
$6,920
Estimated gross deduction
$202,143
Your income tax rate
Estimated tax savings
$60,643
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...