749 Manatee Ave 749 Holmes Beach, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,821/mo
$41,055
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $267
- Occupancy
- 42%
$5k
$30k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$25,108
Profit
Revenue
$41,055
Operating Expenses
$23,328
Operating Income
$17,727
Mortgage & Taxes
$42,835
Profit (Cash Flow)
-$25,108
$152,550
Cash Investment
Down Payment
$127,000
Renos & Furnishing
$6,500
Closing Costs
$19,050
Total
$152,550
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.45%
Cap Rate
2.79%
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
$30,138
Deductible property tax
$6,286
Estimated gross deduction
$179,702
Your income tax rate
Estimated tax savings
$53,911
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.