18756 Cape Sable Dr Boca Raton, Florida
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $3,554/mo
$804,200
Zestimate
$114,865
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $581
- Occupancy
- 54%
$20k
$100k
$180k
$270k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,809
Profit
Revenue
$114,865
Operating Expenses
$43,828
Operating Income
$71,037
Mortgage & Taxes
$41,228
Profit (Cash Flow)
$29,809
$215,000
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$31,000
Closing Costs
$24,000
Total
$215,000
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.86%
Cap Rate
8.87%
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
$31,568
Deductible property tax
$0
Estimated gross deduction
$218,919
Your income tax rate
Estimated tax savings
$65,676
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...