19185 SE Homewood Ave Jupiter, Florida, 33469-1640
4 bed • 2 bath • 10 guests
Est. $2,638/mo

Inquire about this property
Contact Agent
$91,800
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$29,685
Profit
Revenue
$91,800
Operating Expenses
$25,014
Operating Income
$66,786
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$29,685
$137,000
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$10,500
Closing Costs
$16,500
Total
$137,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.66%
Cap Rate
12.14%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$26,104
Deductible property tax
$5,445
Your total deduction
$26,251
Your adjusted annual income
$150,000 - $26,251 = $123,749
Taxes on $123,749 (30%)
$37,125
Your old tax bill
$45,000
Your new tax bill
$37,125
Estimated tax savings
$7,875
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com