5426 Wellfield Rd New Port Richey, Florida
3 bed • 2 bath • 6 guests
Purchase Price
Est. $2,084/mo
$469,100
Zestimate
$53,154
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $287
- Occupancy
- 51%
$10k
$30k
$55k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,339
Profit
Revenue
$53,154
Operating Expenses
$26,171
Operating Income
$26,983
Mortgage & Taxes
$4,644
Profit (Cash Flow)
$22,339
$18,608
Cash Investment
Renos & Furnishing
$18,608
Total
$18,608
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.45%
Cap Rate
5.75%
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
$0
Deductible property tax
$4,644
Estimated gross deduction
$114,631
Your income tax rate
Estimated tax savings
$34,389
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...