367 W Riverside Dr
Tequesta, Florida, 33469-2956
3 bed • 2 bath • 8 guests • $600,000
Annual Revenue
$94,408
Profit (Cash Flow)
$18,782
Cash on Cash Return
12.4%
Annual Revenue
AirDNA projects $359/night at 72% occupancy ($94,408).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.43% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.43%
Cap Rate
9.87%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$84,468
Your adjusted annual income
$150,000 - $84,468 = $65,531
Taxes on $65,531 (30%)
$19,659
Your old tax bill
$45,000
Your new tax bill
$19,659
Estimated tax savings
$25,340
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