300 Royal Plaza Dr Fort Lauderdale, Florida
7 bed • 6 bath • 21 guests
Purchase Price
Est. $38,987/mo
$605,290
Annual Revenue
Median of 17 comps selected by Larissa, creator of this analysis.
- Avg Daily Rate
- $3,403
- Occupancy
- 49%
$95k
$875k
$2k
$3k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$269,457
Profit
Revenue
$605,290
Operating Expenses
$155,923
Operating Income
$449,367
Mortgage & Taxes
$179,910
Profit (Cash Flow)
$269,457
$9,100,775
Cash Investment
Down Payment
$8,776,100
Renos & Furnishing
$61,392
Closing Costs
$263,283
Total
$9,100,775
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.96%
Cap Rate
5.12%
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
$0
Deductible property tax
$179,910
Estimated gross deduction
$2,151,572
Your income tax rate
Estimated tax savings
$645,472
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...