264 Algiers Ave
Lauderdale-by-the-Sea, Florida, 33308-4400
4 bed • 4.5 bath • 8 guests • $1,400,000
Annual Revenue
$243,964
Profit (Cash Flow)
$104,141
Cash on Cash Return
31.3%
Annual Revenue
AirDNA projects $915/night at 73% occupancy ($243,964).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.26% 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
31.26%
Cap Rate
14.18%
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
$66,445
Deductible property tax
$13,859
Your total deduction
$94,605
Your adjusted annual income
$150,000 - $94,605 = $55,394
Taxes on $55,394 (30%)
$16,618
Your old tax bill
$45,000
Your new tax bill
$16,618
Estimated tax savings
$28,381
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