8911 Blind Pass Rd St. Pete Beach, Florida
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,111/mo
$60,029
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $356
- Occupancy
- 46%
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,378
Profit
Revenue
$60,029
Operating Expenses
$27,787
Operating Income
$32,242
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$15,378
$63,580
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$6,080
Closing Costs
$7,500
Total
$63,580
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.18%
Cap Rate
12.89%
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
$11,865
Deductible property tax
$2,475
Estimated gross deduction
$71,805
Your income tax rate
Estimated tax savings
$21,542
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.