84 Via Del Corso Palm Beach Gardens, FL, 33418
3 bed • 2 bath • 9 guests
Est. $3,828/mo
Inquire about this property
Contact Agent
$95,723
Annual Revenue
BNBCalc predicts this property will get $364 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$91,514
Avg annual revenue
72%
Avg occupancy rate
$364
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$80k
$120k
$165k
Sign up to see the data on 10 all comparables
$15,769
Profit
Revenue
$95,723
Operating Expenses
$26,124
Operating Income
$69,599
Mortgage & Taxes
$53,831
Profit (Cash Flow)
$15,769
$192,040
Cash Investment
Down Payment
$159,600
Renos & Furnishing
$8,500
Closing Costs
$23,940
Total
$192,040
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.21%
Cap Rate
8.72%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$37,874
Deductible property tax
$7,900
Your total deduction
$64,461
Your adjusted annual income
$150,000 - $64,461 = $85,539
Taxes on $85,539 (30%)
$25,662
Your old tax bill
$45,000
Your new tax bill
$25,662
Estimated tax savings
$19,338
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com