2614 SW 26th Ln Miami, Florida, 33133-2234
4 bed • 2 bath • 5 guests • $700,000
Annual Revenue
$94,803
Profit (Cash Flow)
$21,590
Cap Rate
9.8%
Annual Revenue
AirDNA projects $412/night at 63% occupancy ($94,803)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.58% 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
12.58%
Cap Rate
9.82%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$76,245
Your adjusted annual income
$150,000 - $76,245 = $73,755
Taxes on $73,755 (30%)
$22,126
Your old tax bill
$45,000
Your new tax bill
$22,126
Estimated tax savings
$22,874
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