857 Valencia Rd South Daytona, Florida
5 bed • 3 bath • 12 guests
Purchase Price
$77,005
Annual Revenue
Median of 10 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $614
- Occupancy
- 34%
$15k
$110k
$210k
$315k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,266
Profit
Revenue
$77,005
Operating Expenses
$31,776
Operating Income
$45,228
Mortgage & Taxes
$30,963
Profit (Cash Flow)
$14,266
$129,946
Cash Investment
Down Payment
$91,800
Renos & Furnishing
$24,376
Closing Costs
$13,770
Total
$129,946
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.97%
Cap Rate
9.85%
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
$21,785
Deductible property tax
$4,544
Estimated gross deduction
$135,798
Your income tax rate
Estimated tax savings
$40,740
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...