19175 NW 23rd Pl Pembroke Pines, Florida, 33029-5346
4 bed • 2.5 bath • 12 guests • $100,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$110,815
Profit (Cash Flow)
$75,985
Cap Rate
82.7%
Annual Revenue
AirDNA projects $410/night at 58% occupancy ($86,855)
Occupancy Rate
Avg Daily Rate
Return Metrics
225.97% 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
225.97%
Cap Rate
82.72%
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
$4,746
Deductible property tax
$990
Your total deduction
-$60,257
Your adjusted annual income
$150,000 - -$60,257 = $210,257
Taxes on $210,257 (30%)
$63,077
Your old tax bill
$45,000
Your new tax bill
$63,077
Estimated tax savings
-$18,077
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