912 Riverside Dr Holly Hill, Florida
4 bed • 4 bath • 12 guests
Purchase Price
$1,177,400
Zestimate
$44,146
Annual Revenue
Median of 5 comps selected by Savvy, creator of this analysis.
- Avg Daily Rate
- $415
- Occupancy
- 29%
$5k
$80k
$155k
$235k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
-$64,223
Profit
Revenue
$44,146
Operating Expenses
$24,054
Operating Income
$20,092
Mortgage & Taxes
$84,314
Profit (Cash Flow)
-$64,223
$318,821
Cash Investment
Down Payment
$249,980
Renos & Furnishing
$31,344
Closing Costs
$37,497
Total
$318,821
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-20.14%
Cap Rate
1.6%
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
$59,322
Deductible property tax
$12,374
Estimated gross deduction
$359,282
Your income tax rate
Estimated tax savings
$107,784
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...