2996 W 8th Ave Hialeah, Florida, 33012-5323
2 bed • 1 bath • 6 guests • $260,000
Annual Revenue
$39,435
Profit (Cash Flow)
$3,097
Cap Rate
7.9%
Annual Revenue
AirDNA projects $177/night at 61% occupancy ($39,435)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.68% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.68%
Cap Rate
7.93%
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
$12,340
Deductible property tax
$2,574
Your total deduction
$33,696
Your adjusted annual income
$150,000 - $33,696 = $116,304
Taxes on $116,304 (30%)
$34,891
Your old tax bill
$45,000
Your new tax bill
$34,891
Estimated tax savings
$10,109
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