371 NW 39th St
Oakland Park, Florida, 33309-5123
3 bed • 2 bath • 8 guests • $449,000
Annual Revenue
$93,969
Profit (Cash Flow)
$37,785
Cash on Cash Return
33.8%
Annual Revenue
AirDNA projects $384/night at 67% occupancy ($93,969).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.8% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
33.8%
Cap Rate
15.16%
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
$21,310
Deductible property tax
$4,445
Your total deduction
$29,108
Your adjusted annual income
$150,000 - $29,108 = $120,891
Taxes on $120,891 (30%)
$36,267
Your old tax bill
$45,000
Your new tax bill
$36,267
Estimated tax savings
$8,732
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