2670 E Sunrise Blvd
Fort Lauderdale, Florida, 33304-3206
1 bed • 1 bath • 4 guests • $250,000
Annual Revenue
$72,435
Profit (Cash Flow)
$32,478
Cash on Cash Return
52.6%
Annual Revenue
AirDNA projects $296/night at 67% occupancy ($72,435).
Occupancy Rate
Avg Daily Rate
Return Metrics
52.59% 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
52.59%
Cap Rate
19.73%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$4,462
Your adjusted annual income
$150,000 - $4,462 = $145,537
Taxes on $145,537 (30%)
$43,661
Your old tax bill
$45,000
Your new tax bill
$43,661
Estimated tax savings
$1,338
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