Joshua Tree St Palm Springs, Florida, 33461
3 bed • 2.5 bath • 6 guests
Est. $2,034/mo

Inquire about this property
Contact Agent
$52,069
Annual Revenue
Projected nightly rate is $198/night at 72% occupancy.
Top 101% of comparables
Top 101% of comparables
$3,621
Profit
Revenue
$52,069
Operating Expenses
$19,849
Operating Income
$32,220
Mortgage & Taxes
$28,599
Profit (Cash Flow)
$3,621
$106,137
Cash Investment
Down Payment
$84,793
Renos & Furnishing
$8,625
Closing Costs
$12,719
Total
$106,137
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.41%
Cap Rate
7.59%
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
$20,122
Deductible property tax
$4,197
Your total deduction
$39,571
Your adjusted annual income
$150,000 - $39,571 = $110,429
Taxes on $110,429 (30%)
$33,129
Your old tax bill
$45,000
Your new tax bill
$33,129
Estimated tax savings
$11,871
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com