1010 SW 6th Ave Deerfield Beach, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,995/mo
$111,341
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $512
- Occupancy
- 60%
$25k
$95k
$165k
$240k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$41,208
Profit
Revenue
$111,341
Operating Expenses
$39,845
Operating Income
$71,496
Mortgage & Taxes
$30,288
Profit (Cash Flow)
$41,208
$113,158
Cash Investment
Down Payment
$89,800
Renos & Furnishing
$9,888
Closing Costs
$13,470
Total
$113,158
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
36.41%
Cap Rate
15.92%
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
$21,310
Deductible property tax
$4,445
Estimated gross deduction
$128,653
Your income tax rate
Estimated tax savings
$38,596
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...