117 18th Ave S
Lake Worth, Florida, 33460-5811
4 bed • 2 bath • 12 guests • $575,000
Annual Revenue
$113,682
Profit (Cash Flow)
$35,735
Cash on Cash Return
41.9%
Annual Revenue
AirDNA projects $350/night at 62% occupancy ($79,257).
Occupancy Rate
Avg Daily Rate
Return Metrics
41.91% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.91%
Cap Rate
13.6%
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
$25,680
Deductible property tax
$6,440
Your total deduction
$45,141
Your adjusted annual income
$150,000 - $45,141 = $104,858
Taxes on $104,858 (30%)
$31,457
Your old tax bill
$45,000
Your new tax bill
$31,457
Estimated tax savings
$13,542
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