1724 11th Ave N Lake Worth, Florida, 33460-2006
5 bed • 3 bath • 12 guests • $565,000
Annual Revenue
$102,791
Profit (Cash Flow)
$37,636
Cap Rate
13.4%
Annual Revenue
AirDNA projects $477/night at 59% occupancy ($102,791)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.37% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.37%
Cap Rate
13.4%
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
$26,815
Deductible property tax
$5,593
Your total deduction
$42,144
Your adjusted annual income
$150,000 - $42,144 = $107,856
Taxes on $107,856 (30%)
$32,357
Your old tax bill
$45,000
Your new tax bill
$32,357
Estimated tax savings
$12,643
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