4780 NE 1st Terrace
Fort Lauderdale, Florida, 33334-1526
2 bed • 2 bath • 6 guests • $469,000
Annual Revenue
$47,861
Profit (Cash Flow)
-$3,672
Cash on Cash Return
-3.2%
Annual Revenue
AirDNA projects $208/night at 63% occupancy ($47,861).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.21% 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
-3.21%
Cap Rate
5.96%
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
$22,259
Deductible property tax
$4,643
Your total deduction
$72,028
Your adjusted annual income
$150,000 - $72,028 = $77,971
Taxes on $77,971 (30%)
$23,391
Your old tax bill
$45,000
Your new tax bill
$23,391
Estimated tax savings
$21,608
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