1430 N J St Lake Worth, Florida, 33460-1823
2 bed • 1 bath • 5 guests • $300,000
Annual Revenue
$46,985
Profit (Cash Flow)
$6,965
Cap Rate
9.1%
Annual Revenue
AirDNA projects $201/night at 64% occupancy ($46,985)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.25% 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
9.25%
Cap Rate
9.06%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$35,301
Your adjusted annual income
$150,000 - $35,301 = $114,699
Taxes on $114,699 (30%)
$34,410
Your old tax bill
$45,000
Your new tax bill
$34,410
Estimated tax savings
$10,590
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