648 100th Ave N Naples, Florida
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $4,000/mo
$900,500
Zestimate
$84,674
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $522
- Occupancy
- 44%
$20k
$60k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,649
Profit
Revenue
$84,674
Operating Expenses
$33,578
Operating Income
$51,096
Mortgage & Taxes
$60,745
Profit (Cash Flow)
-$9,649
$221,707
Cash Investment
Down Payment
$180,100
Renos & Furnishing
$14,592
Closing Costs
$27,015
Total
$221,707
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.35%
Cap Rate
5.67%
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
$42,739
Deductible property tax
$8,915
Estimated gross deduction
$256,450
Your income tax rate
Estimated tax savings
$76,935
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...