4322 Polk St
Hollywood, Florida, 33021-6616
8 bed • 6 bath • 16 guests • $1,850,000
Annual Revenue
$569,506
Profit (Cash Flow)
$357,002
Cash on Cash Return
80.2%
Annual Revenue
AirDNA projects $2475/night at 63% occupancy ($569,506).
Occupancy Rate
Avg Daily Rate
Return Metrics
80.22% 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
80.22%
Cap Rate
26.04%
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
$87,802
Deductible property tax
$18,315
Your total deduction
-$91,309
Your adjusted annual income
$150,000 - -$91,309 = $241,309
Taxes on $241,309 (30%)
$72,392
Your old tax bill
$45,000
Your new tax bill
$72,392
Estimated tax savings
-$27,392
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