4606 Hibiscus Ave West Palm Beach, Florida
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,665/mo
$616,300
Zestimate
$84,713
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $488
- Occupancy
- 48%
$15k
$60k
$110k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,237
Profit
Revenue
$84,713
Operating Expenses
$38,850
Operating Income
$45,863
Mortgage & Taxes
$42,625
Profit (Cash Flow)
$3,237
$123,190
Cash Investment
Down Payment
$89,985
Renos & Furnishing
$15,208
Closing Costs
$17,997
Total
$123,190
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.62%
Cap Rate
7.64%
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
$30,251
Deductible property tax
$5,939
Estimated gross deduction
$174,269
Your income tax rate
Estimated tax savings
$52,281
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...