8107 19th Ave Dr W Bradenton, Florida
4 bed • 3 bath • 12 guests
Purchase Price
$102,503
Annual Revenue
Median of 25 comps selected by Adriana, creator of this analysis.
- Avg Daily Rate
- $556
- Occupancy
- 51%
$15k
$75k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$361
Profit
Revenue
$102,503
Operating Expenses
$37,768
Operating Income
$64,735
Mortgage & Taxes
$65,096
Profit (Cash Flow)
-$361
$247,030
Cash Investment
Down Payment
$193,000
Renos & Furnishing
$25,080
Closing Costs
$28,950
Total
$247,030
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.14%
Cap Rate
6.7%
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
$45,800
Deductible property tax
$9,554
Estimated gross deduction
$277,652
Your income tax rate
Estimated tax savings
$83,296
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...