12053 Colony Ave Palm Beach Gardens, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,128/mo
$99,263
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $494
- Occupancy
- 55%
$20k
$65k
$110k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,944
Profit
Revenue
$99,263
Operating Expenses
$37,007
Operating Income
$62,256
Mortgage & Taxes
$32,312
Profit (Cash Flow)
$29,944
$120,346
Cash Investment
Down Payment
$95,800
Renos & Furnishing
$10,176
Closing Costs
$14,370
Total
$120,346
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.88%
Cap Rate
12.99%
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
$22,734
Deductible property tax
$4,742
Estimated gross deduction
$137,137
Your income tax rate
Estimated tax savings
$41,141
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...