521 NE 49th St Fort Lauderdale, Florida, 33334-2342
3 bed • 2 bath • 8 guests • $579,000
Annual Revenue
$78,732
Profit (Cash Flow)
$15,769
Cap Rate
9.5%
Annual Revenue
AirDNA projects $317/night at 68% occupancy ($78,732)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.13% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.13%
Cap Rate
9.46%
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
$27,480
Deductible property tax
$5,732
Your total deduction
$65,119
Your adjusted annual income
$150,000 - $65,119 = $84,881
Taxes on $84,881 (30%)
$25,464
Your old tax bill
$45,000
Your new tax bill
$25,464
Estimated tax savings
$19,536
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