1031 N 61st Ave Hollywood, Florida, 33024
2 bed • 1 bath • 6 guests • $260,000
Annual Revenue
$37,226
Profit (Cash Flow)
$1,174
Cap Rate
7.2%
Annual Revenue
AirDNA projects $196/night at 52% occupancy ($37,226)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.77% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.77%
Cap Rate
7.19%
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 estimated deduction will be...
Deductible mortgage interest
$12,340
Deductible property tax
$2,574
Your total deduction
$35,618
Your adjusted annual income
$150,000 - $35,618 = $114,382
Taxes on $114,382 (30%)
$34,315
Your old tax bill
$45,000
Your new tax bill
$34,315
Estimated tax savings
$10,685
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com