451 NE 25th Terrace Boca Raton, Florida
4 bed • 3 bath • 10 guests
Purchase Price
Est. $3,554/mo
$1,149,200
Zestimate
$101,414
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $551
- Occupancy
- 50%
$15k
$100k
$180k
$265k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,576
Profit
Revenue
$101,414
Operating Expenses
$31,872
Operating Income
$69,542
Mortgage & Taxes
$53,965
Profit (Cash Flow)
$15,576
$201,440
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$17,440
Closing Costs
$24,000
Total
$201,440
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.73%
Cap Rate
8.69%
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
$37,969
Deductible property tax
$7,920
Estimated gross deduction
$229,172
Your income tax rate
Estimated tax savings
$68,752
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...