4210 Fillmore St Hollywood, Florida, 33021-5955
5 bed • 3 bath • 12 guests • $919,000
Annual Revenue
$188,740
Profit (Cash Flow)
$88,532
Cap Rate
16.4%
Annual Revenue
AirDNA projects $689/night at 75% occupancy ($188,740)
Occupancy Rate
Avg Daily Rate
Return Metrics
39.5% 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
39.5%
Cap Rate
16.37%
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
$43,617
Deductible property tax
$9,098
Your total deduction
$39,699
Your adjusted annual income
$150,000 - $39,699 = $110,301
Taxes on $110,301 (30%)
$33,090
Your old tax bill
$45,000
Your new tax bill
$33,090
Estimated tax savings
$11,910
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