6721 NW 34th Ave
Fort Lauderdale, Florida, 33309-1226
5 bed • 3 bath • 10 guests • $649,000
Annual Revenue
$102,268
Profit (Cash Flow)
$28,469
Cash on Cash Return
18.8%
Annual Revenue
AirDNA projects $399/night at 60% occupancy ($87,439).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.75% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.75%
Cap Rate
12.39%
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
$40,958
Deductible property tax
$6,490
Your total deduction
$76,134
Your adjusted annual income
$150,000 - $76,134 = $73,865
Taxes on $73,865 (30%)
$22,159
Your old tax bill
$45,000
Your new tax bill
$22,159
Estimated tax savings
$22,840
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