1676 NE 33rd St
Oakland Park, Florida, 33334-5324
2 bed • 2 bath • 6 guests • $550,000
Annual Revenue
$73,399
Profit (Cash Flow)
$13,085
Cash on Cash Return
9.8%
Annual Revenue
AirDNA projects $314/night at 64% occupancy ($73,399).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.83% 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
9.83%
Cap Rate
9.12%
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
$26,103
Deductible property tax
$5,444
Your total deduction
$66,361
Your adjusted annual income
$150,000 - $66,361 = $83,638
Taxes on $83,638 (30%)
$25,091
Your old tax bill
$45,000
Your new tax bill
$25,091
Estimated tax savings
$19,908
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