500 NW 29th Ave
Fort Lauderdale, Florida, 33311-7636
4 bed • 3 bath • 6 guests • $700,000
Annual Revenue
$79,166
Profit (Cash Flow)
$7,986
Cash on Cash Return
4.7%
Annual Revenue
AirDNA projects $425/night at 51% occupancy ($79,166).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.65% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.65%
Cap Rate
7.88%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$94,712
Your adjusted annual income
$150,000 - $94,712 = $55,287
Taxes on $55,287 (30%)
$16,586
Your old tax bill
$45,000
Your new tax bill
$16,586
Estimated tax savings
$28,413
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