780 95th St Marathon, Florida
4 bed • 3 bath • 10 guests
Purchase Price
Est. $2,066/mo
$174,154
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $925
- Occupancy
- 52%
$20k
$150k
$280k
$420k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$88,180
Profit
Revenue
$174,154
Operating Expenses
$54,606
Operating Income
$119,548
Mortgage & Taxes
$31,367
Profit (Cash Flow)
$88,180
$118,534
Cash Investment
Down Payment
$93,000
Renos & Furnishing
$11,584
Closing Costs
$13,950
Total
$118,534
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
74.39%
Cap Rate
25.7%
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
$22,069
Deductible property tax
$4,604
Estimated gross deduction
$133,640
Your income tax rate
Estimated tax savings
$40,092
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...