633 SW 4th St Hallandale Beach, Florida, 33009-6212
3 bed • 2 bath • 8 guests • $670,000
Annual Revenue
$63,688
Profit (Cash Flow)
-$3,464
Cap Rate
6.2%
Annual Revenue
AirDNA projects $329/night at 53% occupancy ($63,688)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.13% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.13%
Cap Rate
6.22%
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
$31,799
Deductible property tax
$6,633
Your total deduction
$96,802
Your adjusted annual income
$150,000 - $96,802 = $53,198
Taxes on $53,198 (30%)
$15,960
Your old tax bill
$45,000
Your new tax bill
$15,960
Estimated tax savings
$29,040
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