1119 NW 11th St
Fort Lauderdale, Florida, 33311-6139
3 bed • 2 bath • 6 guests • $430,000
Annual Revenue
$61,477
Profit (Cash Flow)
$10,801
Cash on Cash Return
10.1%
Annual Revenue
AirDNA projects $263/night at 64% occupancy ($61,477).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.05% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.05%
Cap Rate
9.25%
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
$20,408
Deductible property tax
$4,257
Your total deduction
$53,494
Your adjusted annual income
$150,000 - $53,494 = $96,505
Taxes on $96,505 (30%)
$28,951
Your old tax bill
$45,000
Your new tax bill
$28,951
Estimated tax savings
$16,048
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