22465 SW 61st Way unit 241
Boca Raton, Florida, 33428
2 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$58,658
Profit (Cash Flow)
$18,812
Cash on Cash Return
27.0%
Annual Revenue
AirDNA projects $220/night at 73% occupancy ($58,658).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.97% 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
26.97%
Cap Rate
13.58%
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
$13,051
Deductible property tax
$2,722
Your total deduction
$22,996
Your adjusted annual income
$150,000 - $22,996 = $127,003
Taxes on $127,003 (30%)
$38,100
Your old tax bill
$45,000
Your new tax bill
$38,100
Estimated tax savings
$6,899
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