5350 Ocean Beach Blvd Cocoa Beach, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,202/mo
$38,953
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $228
- Occupancy
- 47%
$20k
$50k
$75k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$558
Profit
Revenue
$38,953
Operating Expenses
$13,054
Operating Income
$25,899
Mortgage & Taxes
$25,341
Profit (Cash Flow)
$558
$43,850
Cash Investment
Down Payment
$27,060
Renos & Furnishing
$8,672
Closing Costs
$8,118
Total
$43,850
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.27%
Cap Rate
9.57%
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
$19,335
Deductible property tax
$2,679
Estimated gross deduction
$84,841
Your income tax rate
Estimated tax savings
$25,452
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.