2452 Fillmore St Hollywood, Florida, 33020-4306
4 bed • 3 bath • 10 guests • $698,000
Annual Revenue
$89,609
Profit (Cash Flow)
$17,204
Cap Rate
9.2%
Annual Revenue
AirDNA projects $423/night at 58% occupancy ($89,609)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.04% 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
10.04%
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
$33,128
Deductible property tax
$6,910
Your total deduction
$80,403
Your adjusted annual income
$150,000 - $80,403 = $69,597
Taxes on $69,597 (30%)
$20,879
Your old tax bill
$45,000
Your new tax bill
$20,879
Estimated tax savings
$24,121
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