5178 Oakmont Pl Siesta Key, Florida
3 bed • 3 bath • 9 guests
Purchase Price
Est. $12,417/mo
$116,971
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $769
- Occupancy
- 42%
$10k
$110k
$210k
$315k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$112,739
Profit
Revenue
$116,971
Operating Expenses
$41,168
Operating Income
$75,803
Mortgage & Taxes
$188,542
Profit (Cash Flow)
-$112,739
$664,890
Cash Investment
Down Payment
$559,000
Renos & Furnishing
$22,040
Closing Costs
$83,850
Total
$664,890
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.95%
Cap Rate
2.71%
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
$132,654
Deductible property tax
$27,670
Estimated gross deduction
$789,003
Your income tax rate
Estimated tax savings
$236,701
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...