625 W Dayton Cir Fort Lauderdale, Florida, 33312-2606
3 bed • 2 bath • 6 guests • $450,000
Annual Revenue
$67,187
Profit (Cash Flow)
$14,424
Cap Rate
9.9%
Annual Revenue
AirDNA projects $283/night at 65% occupancy ($67,187)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.87% 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
12.87%
Cap Rate
9.94%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$48,806
Your adjusted annual income
$150,000 - $48,806 = $101,194
Taxes on $101,194 (30%)
$30,358
Your old tax bill
$45,000
Your new tax bill
$30,358
Estimated tax savings
$14,642
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