2670 E Sunrise Blvd
Fort Lauderdale, Florida, 33304-3206
2 bed • 1 bath • 4 guests • $275,000
Annual Revenue
$76,898
Profit (Cash Flow)
$40,403
Cash on Cash Return
48.5%
Annual Revenue
AirDNA projects $319/night at 66% occupancy ($76,898).
Occupancy Rate
Avg Daily Rate
Return Metrics
48.53% 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
48.53%
Cap Rate
21.8%
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
$14,344
Deductible property tax
$3,080
Your total deduction
$1,864
Your adjusted annual income
$150,000 - $1,864 = $148,135
Taxes on $148,135 (30%)
$44,440
Your old tax bill
$45,000
Your new tax bill
$44,440
Estimated tax savings
$559
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