7050 Sunset Dr S South Pasadena, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,060/mo
$46,725
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $238
- Occupancy
- 54%
$5k
$40k
$75k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,969
Profit
Revenue
$46,725
Operating Expenses
$24,660
Operating Income
$22,065
Mortgage & Taxes
$16,095
Profit (Cash Flow)
$5,969
$64,318
Cash Investment
Down Payment
$47,720
Renos & Furnishing
$9,440
Closing Costs
$7,158
Total
$64,318
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.28%
Cap Rate
9.24%
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
$11,324
Deductible property tax
$2,362
Estimated gross deduction
$69,622
Your income tax rate
Estimated tax savings
$20,887
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.