1404 NE 1st Ave.
Fort Lauderdale, Florida, 33304-1016
3 bed • 2 bath • 7 guests • $470,000
Annual Revenue
$92,896
Profit (Cash Flow)
$41,183
Cash on Cash Return
89.3%
Annual Revenue
AirDNA projects $314/night at 66% occupancy ($75,693).
Occupancy Rate
Avg Daily Rate
Return Metrics
89.33% 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
89.33%
Cap Rate
14.79%
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
$12,608
Deductible property tax
$5,264
Your total deduction
$22,845
Your adjusted annual income
$150,000 - $22,845 = $127,154
Taxes on $127,154 (30%)
$38,146
Your old tax bill
$45,000
Your new tax bill
$38,146
Estimated tax savings
$6,853
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