1861 NW S River Dr
Miami, Florida, 33125
2 bed • 2 bath • 12 guests • $725,000
Annual Revenue
$105,190
Profit (Cash Flow)
$28,935
Cash on Cash Return
16.7%
Annual Revenue
AirDNA projects $216/night at 64% occupancy ($50,491).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.7% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.7%
Cap Rate
10.73%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$74,460
Your adjusted annual income
$150,000 - $74,460 = $75,539
Taxes on $75,539 (30%)
$22,661
Your old tax bill
$45,000
Your new tax bill
$22,661
Estimated tax savings
$22,338
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