264 Algiers Ave
Lauderdale-by-the-Sea, Florida, 33308-4400
4 bed • 4.5 bath • 8 guests • $1,400,000
Annual Revenue
$0
Profit (Cash Flow)
-$108,108
Cash on Cash Return
-32.5%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-32.45% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-32.45%
Cap Rate
-0.97%
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
$306,855
Your adjusted annual income
$150,000 - $306,855 = -$156,855
Taxes on -$156,855 (30%)
-$47,056
Your old tax bill
$45,000
Your new tax bill
-$47,056
Estimated tax savings
$92,056
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