1955 NW 33rd St Oakland Park, Florida, 33309-5734
3 bed • 2 bath • 8 guests • $675,000
Annual Revenue
$87,114
Profit (Cash Flow)
$16,581
Cap Rate
9.2%
Annual Revenue
AirDNA projects $391/night at 61% occupancy ($87,114)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.12% 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
10.12%
Cap Rate
9.2%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$77,442
Your adjusted annual income
$150,000 - $77,442 = $72,558
Taxes on $72,558 (30%)
$21,767
Your old tax bill
$45,000
Your new tax bill
$21,767
Estimated tax savings
$23,233
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