2004 SW 3rd St Miami, Florida, 33135-1804
3 bed • 2 bath • 6 guests • $575,000
Annual Revenue
$62,727
Profit (Cash Flow)
$2,108
Cap Rate
7.1%
Annual Revenue
AirDNA projects $277/night at 62% occupancy ($62,727)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.49% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.49%
Cap Rate
7.11%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$78,226
Your adjusted annual income
$150,000 - $78,226 = $71,774
Taxes on $71,774 (30%)
$21,532
Your old tax bill
$45,000
Your new tax bill
$21,532
Estimated tax savings
$23,468
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