726 NE 15th Ave
Fort Lauderdale, Florida, 33304-2929
3 bed • 4 bath • 8 guests • $990,000
Annual Revenue
$128,967
Profit (Cash Flow)
$31,741
Cash on Cash Return
13.4%
Annual Revenue
AirDNA projects $535/night at 66% occupancy ($128,967).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.41% 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
13.41%
Cap Rate
9.95%
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
$46,986
Deductible property tax
$9,800
Your total deduction
$109,520
Your adjusted annual income
$150,000 - $109,520 = $40,479
Taxes on $40,479 (30%)
$12,143
Your old tax bill
$45,000
Your new tax bill
$12,143
Estimated tax savings
$32,856
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