400 51st St
West Palm Beach, Florida, 33407-2716
1 bed • 1 bath • 2 guests • $300,000
Annual Revenue
$27,152
Profit (Cash Flow)
-$10,289
Cash on Cash Return
-14.0%
Annual Revenue
AirDNA projects $126/night at 59% occupancy ($27,152).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.04% 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
-14.04%
Cap Rate
3.31%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$54,075
Your adjusted annual income
$150,000 - $54,075 = $95,924
Taxes on $95,924 (30%)
$28,777
Your old tax bill
$45,000
Your new tax bill
$28,777
Estimated tax savings
$16,222
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