12424 NE 1st Ave North Miami, Florida, 33161-5329
4 bed • 2 bath • 10 guests • $825,000
Annual Revenue
$119,866
Profit (Cash Flow)
$82,443
Cap Rate
11.0%
Annual Revenue
AirDNA projects $538/night at 61% occupancy ($119,866)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.58% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.58%
Cap Rate
10.98%
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
$0
Deductible property tax
$8,167
Your total deduction
$40,826
Your adjusted annual income
$150,000 - $40,826 = $109,174
Taxes on $109,174 (30%)
$32,752
Your old tax bill
$45,000
Your new tax bill
$32,752
Estimated tax savings
$12,248
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