1415 Mayo St Hollywood, Florida, 33020-6512
3 bed • 2 bath • 6 guests • $639,000
Annual Revenue
$88,568
Profit (Cash Flow)
$20,270
Cap Rate
9.9%
Annual Revenue
AirDNA projects $411/night at 59% occupancy ($88,568)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.03% 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
13.03%
Cap Rate
9.91%
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
$30,328
Deductible property tax
$6,326
Your total deduction
$68,822
Your adjusted annual income
$150,000 - $68,822 = $81,178
Taxes on $81,178 (30%)
$24,354
Your old tax bill
$45,000
Your new tax bill
$24,354
Estimated tax savings
$20,646
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