2109 Pinehurst Dr West Palm Beach, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,598/mo
$359,700
Zestimate
$88,334
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $437
- Occupancy
- 55%
$10k
$60k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,631
Profit
Revenue
$88,334
Operating Expenses
$34,438
Operating Income
$53,896
Mortgage & Taxes
$24,264
Profit (Cash Flow)
$29,631
$95,779
Cash Investment
Down Payment
$71,940
Renos & Furnishing
$13,048
Closing Costs
$10,791
Total
$95,779
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
30.93%
Cap Rate
14.98%
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
$17,072
Deductible property tax
$3,561
Estimated gross deduction
$104,603
Your income tax rate
Estimated tax savings
$31,381
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...