1260 Harbor Ct Hollywood, Florida
6 bed • 6.5 bath • 18 guests
Purchase Price
Est. $22,228/mo
$5,003,600
Zestimate
$256,885
Annual Revenue
Median of 25 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $1,719
- Occupancy
- 41%
$10k
$675k
$1k
$2k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$133,301
Profit
Revenue
$256,885
Operating Expenses
$74,048
Operating Income
$182,837
Mortgage & Taxes
$49,536
Profit (Cash Flow)
$133,301
$5,192,652
Cash Investment
Down Payment
$5,003,600
Renos & Furnishing
$38,944
Closing Costs
$150,108
Total
$5,192,652
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.56%
Cap Rate
3.65%
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
$0
Deductible property tax
$49,536
Estimated gross deduction
$1,174,841
Your income tax rate
Estimated tax savings
$352,452
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...