519 Plaza Seville Ct Treasure Island, Florida
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,485/mo
$70,613
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $386
- Occupancy
- 50%
$5k
$50k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,794
Profit
Revenue
$70,613
Operating Expenses
$30,274
Operating Income
$40,339
Mortgage & Taxes
$22,544
Profit (Cash Flow)
$17,794
$84,946
Cash Investment
Down Payment
$66,840
Renos & Furnishing
$8,080
Closing Costs
$10,026
Total
$84,946
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.94%
Cap Rate
12.07%
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
$15,861
Deductible property tax
$3,309
Estimated gross deduction
$95,975
Your income tax rate
Estimated tax savings
$28,792
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.