2782 NE 31st Ct Lighthouse Point, Florida, 33064-8546
5 bed • 5 bath • 12 guests • $2,195,000
Annual Revenue
$169,239
Profit (Cash Flow)
-$14,498
Cap Rate
6.1%
Annual Revenue
AirDNA projects $724/night at 64% occupancy ($169,239)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.79% 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
-2.79%
Cap Rate
6.08%
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
$104,177
Deductible property tax
$21,730
Your total deduction
$317,479
Your adjusted annual income
$150,000 - $317,479 = -$167,479
Taxes on -$167,479 (30%)
-$50,244
Your old tax bill
$45,000
Your new tax bill
-$50,244
Estimated tax savings
$95,244
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