501 43rd St
West Palm Beach, Florida, 33407-3846
1 bed • 1 bath • 4 guests • $40,000
Annual Revenue
$39,709
Profit (Cash Flow)
$20,183
Cash on Cash Return
44.4%
Annual Revenue
AirDNA projects $151/night at 72% occupancy ($39,709).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.4% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
0%
Cash on Cash Return
44.4%
Cap Rate
51.56%
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
$448
Your total deduction
-$11,580
Your adjusted annual income
$150,000 - -$11,580 = $161,580
Taxes on $161,580 (30%)
$48,474
Your old tax bill
$45,000
Your new tax bill
$48,474
Estimated tax savings
-$3,474
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