1124 N 13th Terrace
Hollywood, Florida, 33019-3116
2 bed • 2 bath • 6 guests • $412,500
Annual Revenue
$53,153
Profit (Cash Flow)
$4,747
Cash on Cash Return
4.7%
Annual Revenue
AirDNA projects $231/night at 63% occupancy ($53,153).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.68% 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
4.68%
Cap Rate
7.89%
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
$19,577
Deductible property tax
$4,083
Your total deduction
$55,880
Your adjusted annual income
$150,000 - $55,880 = $94,119
Taxes on $94,119 (30%)
$28,235
Your old tax bill
$45,000
Your new tax bill
$28,235
Estimated tax savings
$16,764
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