18985 Cloud Lake Cir Boca Raton, Florida
3 bed • 2 bath • 8 guests
Purchase Price
Est. $2,112/mo
$475,500
Zestimate
$88,524
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $387
- Occupancy
- 63%
$25k
$55k
$85k
$120k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
$21,965
Profit
Revenue
$88,524
Operating Expenses
$34,483
Operating Income
$54,041
Mortgage & Taxes
$32,076
Profit (Cash Flow)
$21,965
$119,629
Cash Investment
Down Payment
$95,100
Renos & Furnishing
$10,264
Closing Costs
$14,265
Total
$119,629
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
18.36%
Cap Rate
11.36%
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
$22,568
Deductible property tax
$4,707
Estimated gross deduction
$136,184
Your income tax rate
Estimated tax savings
$40,855
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...