1100 West Ave
Miami Beach, Florida, 33139-4749
1 bed • 1 bath • 4 guests • $665,000
Annual Revenue
$0
Profit (Cash Flow)
-$58,536
Cash on Cash Return
-37.2%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-37.23% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-37.23%
Cap Rate
-2.05%
Tax Calculator
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
$31,561
Deductible property tax
$6,583
Your total deduction
$152,276
Your adjusted annual income
$150,000 - $152,276 = -$2,276
Taxes on -$2,276 (30%)
-$682
Your old tax bill
$45,000
Your new tax bill
-$682
Estimated tax savings
$45,682
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