605 NE 3rd Ave
Delray Beach, Florida, 33444-3869
4 bed • 2 bath • 12 guests • $800,000
Annual Revenue
$130,392
Profit (Cash Flow)
$45,557
Cash on Cash Return
23.4%
Annual Revenue
AirDNA projects $1034/night at 69% occupancy ($260,586).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.42%
Cap Rate
12.44%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$70,658
Your adjusted annual income
$150,000 - $70,658 = $79,341
Taxes on $79,341 (30%)
$23,802
Your old tax bill
$45,000
Your new tax bill
$23,802
Estimated tax savings
$21,197
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