3172 Lighthouse Dr Palm Beach Gardens, Florida
3 bed • 2 bath • 6 guests
Purchase Price
Est. $3,310/mo
$80,595
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $417
- Occupancy
- 53%
$25k
$55k
$90k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,280
Profit
Revenue
$80,595
Operating Expenses
$32,620
Operating Income
$47,975
Mortgage & Taxes
$50,255
Profit (Cash Flow)
-$2,280
$179,850
Cash Investment
Down Payment
$149,000
Renos & Furnishing
$8,500
Closing Costs
$22,350
Total
$179,850
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.26%
Cap Rate
6.43%
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
$35,358
Deductible property tax
$7,375
Estimated gross deduction
$211,094
Your income tax rate
Estimated tax savings
$63,328
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.