4532 Ocean Blvd Siesta Key, Florida, 34242
2 bed • 1.5 bath • 4 guests
Est. $3,837/mo
Inquire about this property
Contact Agent
$74,345
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$2,365
Profit
Revenue
$74,345
Operating Expenses
$22,745
Operating Income
$51,601
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$2,365
$190,375
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$6,375
Closing Costs
$24,000
Total
$190,375
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.24%
Cap Rate
6.45%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$37,969
Deductible property tax
$7,920
Your total deduction
$82,499
Your adjusted annual income
$150,000 - $82,499 = $67,501
Taxes on $67,501 (30%)
$20,250
Your old tax bill
$45,000
Your new tax bill
$20,250
Estimated tax savings
$24,750
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com