9051 NW 20th St Pembroke Pines, Florida
3 bed • 3 bath • 9 guests
Purchase Price
Est. $3,077/mo
$692,700
Zestimate
$79,495
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $414
- Occupancy
- 53%
$5k
$70k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$406
Profit
Revenue
$79,495
Operating Expenses
$32,361
Operating Income
$47,134
Mortgage & Taxes
$46,727
Profit (Cash Flow)
$406
$172,097
Cash Investment
Down Payment
$138,540
Renos & Furnishing
$12,776
Closing Costs
$20,781
Total
$172,097
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.23%
Cap Rate
6.8%
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
$32,876
Deductible property tax
$6,858
Estimated gross deduction
$197,737
Your income tax rate
Estimated tax savings
$59,321
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...