301 NE 48th St
Fort Lauderdale, Florida, 33334-6016
2 bed • 2 bath • 6 guests • $539,000
Annual Revenue
$45,560
Profit (Cash Flow)
-$10,390
Cash on Cash Return
-8.0%
Annual Revenue
AirDNA projects $198/night at 63% occupancy ($45,560).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.96% 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
-7.96%
Cap Rate
4.81%
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
$25,581
Deductible property tax
$5,336
Your total deduction
$88,333
Your adjusted annual income
$150,000 - $88,333 = $61,666
Taxes on $61,666 (30%)
$18,499
Your old tax bill
$45,000
Your new tax bill
$18,499
Estimated tax savings
$26,500
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