7912 NW 73rd Ave Tamarac, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,777/mo
$57,372
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $312
- Occupancy
- 50%
$5k
$55k
$105k
$160k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,227
Profit
Revenue
$57,372
Operating Expenses
$27,162
Operating Income
$30,210
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$3,227
$106,744
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$14,744
Closing Costs
$12,000
Total
$106,744
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.02%
Cap Rate
7.55%
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
$18,984
Deductible property tax
$3,960
Estimated gross deduction
$116,393
Your income tax rate
Estimated tax savings
$34,918
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...