561 Hancock Wy Panama City Beach, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,688/mo
$92,429
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $621
- Occupancy
- 41%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$33,662
Profit
Revenue
$92,429
Operating Expenses
$33,139
Operating Income
$59,289
Mortgage & Taxes
$25,627
Profit (Cash Flow)
$33,662
$101,769
Cash Investment
Down Payment
$75,980
Renos & Furnishing
$14,392
Closing Costs
$11,397
Total
$101,769
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
33.07%
Cap Rate
15.6%
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
$18,030
Deductible property tax
$3,761
Estimated gross deduction
$110,661
Your income tax rate
Estimated tax savings
$33,198
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.