1513 NE 26th Ave
Fort Lauderdale, Florida, 33304-1519
4 bed • 4.5 bath • 8 guests • $1,160,000
Annual Revenue
$218,269
Profit (Cash Flow)
$101,322
Cash on Cash Return
33.7%
Annual Revenue
AirDNA projects $747/night at 73% occupancy ($199,171).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.7% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.9%
Revenue Appreciation
0%
Cash on Cash Return
33.7%
Cap Rate
15.59%
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
$54,868
Deductible property tax
$12,992
Your total deduction
$79,040
Your adjusted annual income
$150,000 - $79,040 = $70,959
Taxes on $70,959 (30%)
$21,287
Your old tax bill
$45,000
Your new tax bill
$21,287
Estimated tax savings
$23,712
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