159 SE 30th Ave Boynton Beach, Florida
4 bed • 2 bath • 10 guests
Purchase Price
Est. $3,147/mo
$708,400
Zestimate
$136,125
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $713
- Occupancy
- 52%
$30k
$100k
$175k
$250k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$42,669
Profit
Revenue
$136,125
Operating Expenses
$45,669
Operating Income
$90,456
Mortgage & Taxes
$47,786
Profit (Cash Flow)
$42,669
$177,652
Cash Investment
Down Payment
$141,680
Renos & Furnishing
$14,720
Closing Costs
$21,252
Total
$177,652
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.01%
Cap Rate
12.76%
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
$33,621
Deductible property tax
$7,013
Estimated gross deduction
$202,715
Your income tax rate
Estimated tax savings
$60,814
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...