4400 Hillcrest Dr Hollywood, Florida, 33021
2 bed • 2 bath • 4 guests • $240,000
Annual Revenue
$32,726
Profit (Cash Flow)
-$3,808
Cap Rate
6.2%
Annual Revenue
AirDNA projects $160/night at 56% occupancy ($32,726)
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.55% 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
-13.55%
Cap Rate
6.16%
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
$13,384
Deductible property tax
$2,376
Your total deduction
$37,488
Your adjusted annual income
$150,000 - $37,488 = $112,512
Taxes on $112,512 (30%)
$33,754
Your old tax bill
$45,000
Your new tax bill
$33,754
Estimated tax savings
$11,246
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