2632 NE 15th Ave Pompano Beach, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,912/mo
$430,500
Zestimate
$72,733
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $387
- Occupancy
- 52%
$5k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,921
Profit
Revenue
$72,733
Operating Expenses
$30,772
Operating Income
$41,961
Mortgage & Taxes
$29,040
Profit (Cash Flow)
$12,921
$106,959
Cash Investment
Down Payment
$86,100
Renos & Furnishing
$7,944
Closing Costs
$12,915
Total
$106,959
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.07%
Cap Rate
9.74%
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
$20,432
Deductible property tax
$4,262
Estimated gross deduction
$122,891
Your income tax rate
Estimated tax savings
$36,867
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...