621 SW 6th Terrace Hallandale Beach, Florida, 33009-6958
4 bed • 2 bath • 12 guests • $400,000
Annual Revenue
$92,315
Profit (Cash Flow)
$39,658
Cap Rate
16.7%
Annual Revenue
AirDNA projects $537/night at 58% occupancy ($113,759)
Occupancy Rate
Avg Daily Rate
Return Metrics
38.69% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
0.7%
Revenue Appreciation
0%
Cash on Cash Return
38.69%
Cap Rate
16.65%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$17,112
Your adjusted annual income
$150,000 - $17,112 = $132,888
Taxes on $132,888 (30%)
$39,867
Your old tax bill
$45,000
Your new tax bill
$39,867
Estimated tax savings
$5,133
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