335 Ocean Dr Miami Beach, Florida, 33139
1 bed • 1 bath • 3 guests • $440,000
Annual Revenue
$55,948
Profit (Cash Flow)
$5,319
Cap Rate
8.0%
Annual Revenue
AirDNA projects $207/night at 74% occupancy ($55,948)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.04% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.04%
Cap Rate
7.95%
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
$20,883
Deductible property tax
$4,356
Your total deduction
$55,724
Your adjusted annual income
$150,000 - $55,724 = $94,276
Taxes on $94,276 (30%)
$28,283
Your old tax bill
$45,000
Your new tax bill
$28,283
Estimated tax savings
$16,717
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