208 SW 2nd Ave Hallandale Beach, Florida
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,857/mo
$643,200
Zestimate
$110,243
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $617
- Occupancy
- 49%
$10k
$75k
$140k
$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,268
Profit
Revenue
$110,243
Operating Expenses
$39,587
Operating Income
$70,656
Mortgage & Taxes
$43,388
Profit (Cash Flow)
$27,268
$160,272
Cash Investment
Down Payment
$128,640
Renos & Furnishing
$12,336
Closing Costs
$19,296
Total
$160,272
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.01%
Cap Rate
10.98%
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
$30,527
Deductible property tax
$6,368
Estimated gross deduction
$183,749
Your income tax rate
Estimated tax savings
$55,125
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...