1637 N Victoria Park Rd Fort Lauderdale, Florida, 33305-3405
3 bed • 2 bath • 8 guests • $700,000
Annual Revenue
$98,645
Profit (Cash Flow)
$24,933
Cap Rate
10.3%
Annual Revenue
AirDNA projects $422/night at 64% occupancy ($98,645)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.7% 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
14.7%
Cap Rate
10.3%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$72,518
Your adjusted annual income
$150,000 - $72,518 = $77,482
Taxes on $77,482 (30%)
$23,244
Your old tax bill
$45,000
Your new tax bill
$23,244
Estimated tax savings
$21,756
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