432 NE 13th Ave
Fort Lauderdale, Florida, 33301-1242
1 bed • 1 bath • 4 guests • $0
Annual Revenue
$38,248
Profit (Cash Flow)
$24,276
Cash on Cash Return
571.2%
Annual Revenue
AirDNA projects $154/night at 68% occupancy ($38,248).
Occupancy Rate
Avg Daily Rate
Return Metrics
571.2% 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
571.2%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$21,556
Your adjusted annual income
$150,000 - -$21,556 = $171,556
Taxes on $171,556 (30%)
$51,466
Your old tax bill
$45,000
Your new tax bill
$51,466
Estimated tax savings
-$6,466
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