4000 Nw 38th Ave Lauderdale Lakes, FL, 33309
3 bed β’ 2 bath β’ 9 guests
Est. $2,254/mo

Inquire about this property
Contact Agent
$55,444
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects $220/night at 69% occupancy ($55,444).
Top 63% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$57,903
Avg annual revenue
69%
Avg occupancy rate
$220
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$2,852
Profit
Revenue
$55,444
Operating Expenses
$20,888
Operating Income
$34,556
Mortgage & Taxes
$31,705
Profit (Cash Flow)
$2,852
$116,600
Cash Investment
Down Payment
$94,000
Renos & Furnishing
$8,500
Closing Costs
$14,100
Total
$116,600
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.44%
Cap Rate
7.35%
STR 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 est deduction will be...
Deductible mortgage interest
$22,307
Deductible property tax
$4,653
Your total deduction
$99,558
Your adjusted annual income
$150,000 - $99,558 = $50,442
Taxes on $50,442 (30%)
$15,133
Your old tax bill
$45,000
Your new tax bill
$15,133
Estimated tax savings
$29,867
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com