8003 12th Ave NW Bradenton, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,976/mo
$91,749
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $488
- Occupancy
- 51%
$10k
$55k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,319
Profit
Revenue
$91,749
Operating Expenses
$35,241
Operating Income
$56,508
Mortgage & Taxes
$45,189
Profit (Cash Flow)
$11,319
$172,445
Cash Investment
Down Payment
$133,980
Renos & Furnishing
$18,368
Closing Costs
$20,097
Total
$172,445
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.56%
Cap Rate
8.43%
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
$31,794
Deductible property tax
$6,632
Estimated gross deduction
$193,032
Your income tax rate
Estimated tax savings
$57,910
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...